GRØNT BYGG AS

3735 SKIEN

Finances

Share Ownership

Return on Equity

343,62 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 696 000	9 593 000	9 870 000	442 000
Net Income	1 481 000	450 000	1 226 000	17 000
Total Assets	3 442 000	1 354 000	2 580 000	131 000
Total Equity	431 000	350 000	1 343 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 696 000	9 593 000	9 870 000	442 000
Expenditure	7 824 000	8 966 000	8 298 000	422 000
Operating Profit	1 872 000	627 000	1 572 000	21 000
Financial Income	1 000	5 000	1 000	0
Financial Costs	1 000	3 000	1 000	0
Financial Balance	0	2 000	0	0
Earnings Before Tax	1 872 000	628 000	1 572 000	21 000
Tax	391 000	179 000	346 000	3 000
Net Income	1 481 000	450 000	1 226 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	518 000	1 045 000	0
Total Current Assets	3 442 000	836 000	1 535 000	131 000
Total Assets	3 442 000	1 354 000	2 580 000	131 000
Total Retained Equity	331 000	250 000	1 243 000	17 000
Total Equity	431 000	350 000	1 343 000	117 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 011 000	1 004 000	1 237 000	14 000
Total Equity and Debt	3 442 000	1 354 000	2 580 000	131 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 696 000	9 592 000	9 870 000	442 000
Other Income	0	0	0	0
Revenue	9 696 000	9 593 000	9 870 000	442 000
Cost of Goods Sold	3 567 000	4 708 000	5 235 000	341 000
Salary Costs	3 364 000	3 336 000	1 968 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 824 000	8 966 000	8 298 000	422 000
Operating Profit	1 872 000	627 000	1 572 000	21 000
Financial Income	1 000	5 000	1 000	0
Financial Costs	1 000	3 000	1 000	0
Financial Balance	0	2 000	0	0
Dividends	0	0	0	0
Net Income	1 481 000	450 000	1 226 000	17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	21 000	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	518 000	1 024 000	0
Total Fixed Assets	0	518 000	1 045 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	991 000	492 000	1 192 000	131 000
Total Current Assets	3 442 000	836 000	1 535 000	131 000
Total Assets	3 442 000	1 354 000	2 580 000	131 000
Total Equity	431 000	350 000	1 343 000	117 000
Short-Term Group Debt	1 400 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	208 000	120 000	52 000	2 000
Unpaid Taxes	479 000	536 000	611 000	8 000
Dividends	0	0	0	0
Other Current Debt	534 000	348 000	206 000	0
Total Current Debt	3 011 000	1 004 000	1 237 000	14 000
Total Equity and Debt	3 442 000	1 354 000	2 580 000	131 000

Financial indicators	2022	2021	2020	2019
Return on Equity	343,62 %	128,57 %	91,29 %	14,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,31 %	6,54 %	15,93 %	4,75 %
Current Ratio	1,14	0,83	1,24	9,36
Quick Ratio	1,14	0,83	1,24	9,36
Equity Ratio	0,13	0,26	0,52	0,89
Gross Profit Margin	63,21 %	50,92 %	46,96 %	22,85 %