GREEN CONSULTING AS

1167 OSLO

Finances

Return on Equity

−5,56 %

Current Ratio

1,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 360 000	1 186 000	1 007 000	760 000
Net Income	−14 000	191 000	21 000	42 000
Total Assets	586 000	602 000	330 000	232 000
Total Equity	252 000	266 000	75 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 360 000	1 186 000	1 007 000	760 000
Expenditure	1 375 000	918 000	985 000	709 000
Operating Profit	−14 000	267 000	22 000	51 000
Financial Income	0	0	6 000	0
Financial Costs	0	17 000	0	0
Financial Balance	0	−17 000	6 000	0
Earnings Before Tax	−14 000	251 000	28 000	51 000
Tax	0	60 000	7 000	9 000
Net Income	−14 000	191 000	21 000	42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	586 000	602 000	330 000	232 000
Total Assets	586 000	602 000	330 000	232 000
Total Retained Equity	222 000	236 000	45 000	24 000
Total Equity	252 000	266 000	75 000	54 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	334 000	336 000	255 000	178 000
Total Equity and Debt	586 000	602 000	330 000	232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 360 000	1 186 000	1 007 000	760 000
Other Income	0	0	0	0
Revenue	1 360 000	1 186 000	1 007 000	760 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 320 000	881 000	932 000	673 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 375 000	918 000	985 000	709 000
Operating Profit	−14 000	267 000	22 000	51 000
Financial Income	0	0	6 000	0
Financial Costs	0	17 000	0	0
Financial Balance	0	−17 000	6 000	0
Dividends	0	0	0	0
Net Income	−14 000	191 000	21 000	42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	283 000	283 000	9 000	9 000
Cash, Bank	299 000	319 000	321 000	178 000
Total Current Assets	586 000	602 000	330 000	232 000
Total Assets	586 000	602 000	330 000	232 000
Total Equity	252 000	266 000	75 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	0	0
Unpaid Taxes	176 000	168 000	135 000	76 000
Dividends	0	0	0	0
Other Current Debt	152 000	108 000	113 000	93 000
Total Current Debt	334 000	336 000	255 000	178 000
Total Equity and Debt	586 000	602 000	330 000	232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,56 %	71,8 %	28 %	77,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,03 %	22,51 %	2,18 %	6,71 %
Current Ratio	1,75	1,79	1,29	1,3
Quick Ratio	1,75	1,79	1,29	1,3
Equity Ratio	0,43	0,44	0,23	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %