GREENSTAT ASIA AS

5072 BERGEN

Finances

Return on Equity

−5 757,78 %

Current Ratio

0,31

Debt-to-Equity Ratio

277,78

Key figures (NOK)	2022	2021	2020
Revenue	63 000	0	700 000
Net Income	−2 591 000	−3 341 000	−1 292 000
Total Assets	14 042 000	3 775 000	2 178 000
Total Equity	45 000	2 502 000	−1 262 000

Income (NOK)	2022	2021	2020
Revenue	63 000	0	700 000
Expenditure	2 648 000	3 528 000	1 992 000
Operating Profit	−2 585 000	−3 529 000	−1 292 000
Financial Income	6 000	194 000	0
Financial Costs	12 000	7 000	0
Financial Balance	−6 000	187 000	0
Earnings Before Tax	−2 591 000	−3 341 000	−1 292 000
Tax	0	0	0
Net Income	−2 591 000	−3 341 000	−1 292 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	13 576 000	2 309 000	53 000
Total Current Assets	466 000	1 465 000	2 125 000
Total Assets	14 042 000	3 775 000	2 178 000
Total Retained Equity	−7 224 000	−4 633 000	−1 292 000
Total Equity	45 000	2 502 000	−1 262 000
Total Long-Term Debt	12 500 000	0	3 105 000
Total Current Debt	1 497 000	1 273 000	335 000
Total Equity and Debt	14 042 000	3 775 000	2 178 000

Cash flow (NOK)	2022	2021	2020
Sales Income	63 000	0	700 000
Other Income	0	0	0
Revenue	63 000	0	700 000
Cost of Goods Sold	0	0	0
Salary Costs	0	517 000	0
Depreciation	59 000	21 000	0
Impairment	0	0	0
Expenditure	2 648 000	3 528 000	1 992 000
Operating Profit	−2 585 000	−3 529 000	−1 292 000
Financial Income	6 000	194 000	0
Financial Costs	12 000	7 000	0
Financial Balance	−6 000	187 000	0
Dividends	0	0	0
Net Income	−2 591 000	−3 341 000	−1 292 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	216 000	275 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	13 360 000	2 034 000	53 000
Total Fixed Assets	13 576 000	2 309 000	53 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	314 000	447 000	2 000 000
Total Current Assets	466 000	1 465 000	2 125 000
Total Assets	14 042 000	3 775 000	2 178 000
Total Equity	45 000	2 502 000	−1 262 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	12 500 000	0	3 105 000
Creditors	1 497 000	1 013 000	9 000
Unpaid Taxes	0	30 000	0
Dividends	0	0	0
Other Current Debt	0	230 000	326 000
Total Current Debt	1 497 000	1 273 000	335 000
Total Equity and Debt	14 042 000	3 775 000	2 178 000

Financial indicators	2022	2021	2020
Return on Equity	−5 757,78 %	−133,53 %	102,38 %
Debt-to-Equity Ratio	277,78	0	−2,46
Operating Profit Margin	−4 103,17 %	-	−184,57 %
Current Ratio	0,31	1,15	6,34
Quick Ratio	0,31	1,15	6,34
Equity Ratio	0	0,66	−0,58
Gross Profit Margin	100 %	-	100 %