GRØNN BYGÅRD AS

5006 BERGEN

Finances

Share Ownership

Return on Equity

260 %

Current Ratio

0,6

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	112 000	94 000	50 000	0
Net Income	−26 000	8 000	23 000	−39 000
Total Assets	30 000	40 000	16 000	20 000
Total Equity	−10 000	16 000	9 000	−15 000

Income (NOK)	2022	2021	2020	2019
Revenue	112 000	94 000	50 000	0
Expenditure	138 000	86 000	21 000	52 000
Operating Profit	−26 000	8 000	30 000	−52 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−26 000	8 000	30 000	−52 000
Tax	0	0	7 000	−13 000
Net Income	−26 000	8 000	23 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	6 000	6 000	13 000
Total Current Assets	24 000	34 000	10 000	7 000
Total Assets	30 000	40 000	16 000	20 000
Total Retained Equity	−40 000	−8 000	−16 000	−39 000
Total Equity	−10 000	16 000	9 000	−15 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	40 000	24 000	8 000	34 000
Total Equity and Debt	30 000	40 000	16 000	20 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	112 000	94 000	50 000	0
Other Income	0	0	0	0
Revenue	112 000	94 000	50 000	0
Cost of Goods Sold	19 000	0	0	0
Salary Costs	86 000	49 000	3 000	50 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	138 000	86 000	21 000	52 000
Operating Profit	−26 000	8 000	30 000	−52 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−26 000	8 000	23 000	−39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	6 000	6 000	13 000
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	6 000	6 000	6 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	28 000	10 000	7 000
Total Current Assets	24 000	34 000	10 000	7 000
Total Assets	30 000	40 000	16 000	20 000
Total Equity	−10 000	16 000	9 000	−15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	2 000
Unpaid Taxes	6 000	7 000	0	2 000
Dividends	0	0	0	0
Other Current Debt	34 000	17 000	8 000	30 000
Total Current Debt	40 000	24 000	8 000	34 000
Total Equity and Debt	30 000	40 000	16 000	20 000

Financial indicators	2022	2021	2020	2019
Return on Equity	260 %	50 %	255,56 %	260 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	−23,21 %	8,51 %	60 %	-
Current Ratio	0,6	1,42	1,25	0,21
Quick Ratio	0,6	1,42	1,25	0,21
Equity Ratio	−0,33	0,4	0,56	−0,75
Gross Profit Margin	83,04 %	100 %	100 %	-