GREENHOUSE NO AS

6510 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

−4,04 %

Current Ratio

0,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	240 000	150 000	90 000	0
Net Income	−162 000	−156 000	−161 000	−116 000
Total Assets	13 416 000	4 173 000	4 325 000	4 488 000
Total Equity	4 005 000	4 166 000	4 323 000	584 000

Income (NOK)	2022	2021	2020	2019
Revenue	240 000	150 000	90 000	0
Expenditure	401 000	307 000	251 000	108 000
Operating Profit	−162 000	−156 000	−160 000	−108 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	9 000
Financial Balance	0	0	0	−9 000
Earnings Before Tax	−162 000	−156 000	−161 000	−116 000
Tax	0	0	0	0
Net Income	−162 000	−156 000	−161 000	−116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 305 000	4 141 000	4 256 000	4 370 000
Total Current Assets	2 111 000	32 000	69 000	118 000
Total Assets	13 416 000	4 173 000	4 325 000	4 488 000
Total Retained Equity	−595 000	−434 000	−277 000	−116 000
Total Equity	4 005 000	4 166 000	4 323 000	584 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 411 000	7 000	2 000	3 904 000
Total Equity and Debt	13 416 000	4 173 000	4 325 000	4 488 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	240 000	150 000	90 000	0
Revenue	240 000	150 000	90 000	0
Cost of Goods Sold	6 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	154 000	115 000	115 000	0
Impairment	0	0	0	0
Expenditure	401 000	307 000	251 000	108 000
Operating Profit	−162 000	−156 000	−160 000	−108 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	9 000
Financial Balance	0	0	0	−9 000
Dividends	0	0	0	0
Net Income	−162 000	−156 000	−161 000	−116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 835 000	3 762 000	3 829 000	3 896 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	469 000	379 000	427 000	474 000
Total Tangible Assets	11 305 000	4 141 000	4 256 000	4 370 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 305 000	4 141 000	4 256 000	4 370 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 087 000	32 000	69 000	118 000
Total Current Assets	2 111 000	32 000	69 000	118 000
Total Assets	13 416 000	4 173 000	4 325 000	4 488 000
Total Equity	4 005 000	4 166 000	4 323 000	584 000
Short-Term Group Debt	9 404 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	0	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	6 000	1 000	3 900 000
Total Current Debt	9 411 000	7 000	2 000	3 904 000
Total Equity and Debt	13 416 000	4 173 000	4 325 000	4 488 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,04 %	−3,74 %	−3,72 %	−19,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−67,5 %	−104 %	−177,78 %	-
Current Ratio	0,22	4,57	34,5	0,03
Quick Ratio	0,22	4,57	34,5	0,03
Equity Ratio	0,3	1	1	0,13
Gross Profit Margin	97,5 %	100 %	100 %	-