GREEN NETWORK DEVELOPMENT AS

7021 TRONDHEIM

Finances

Return on Equity

−19,24 %

Current Ratio

14,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	125 000	360 000	100 000	350 000
Net Income	−131 000	304 000	66 000	295 000
Total Assets	732 000	873 000	565 000	620 000
Total Equity	681 000	813 000	508 000	443 000

Income (NOK)	2022	2021	2020	2019
Revenue	125 000	360 000	100 000	350 000
Expenditure	37 000	44 000	34 000	54 000
Operating Profit	88 000	316 000	66 000	295 000
Financial Income	0	0	0	0
Financial Costs	200 000	0	0	0
Financial Balance	−200 000	0	0	0
Earnings Before Tax	−112 000	316 000	66 000	295 000
Tax	19 000	12 000	0	0
Net Income	−131 000	304 000	66 000	295 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	200 000	400 000	200 000
Total Current Assets	732 000	673 000	165 000	420 000
Total Assets	732 000	873 000	565 000	620 000
Total Retained Equity	651 000	783 000	478 000	413 000
Total Equity	681 000	813 000	508 000	443 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	51 000	60 000	56 000	178 000
Total Equity and Debt	732 000	873 000	565 000	620 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	80 000	360 000	100 000	350 000
Other Income	45 000	0	0	0
Revenue	125 000	360 000	100 000	350 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	28 000
Impairment	0	0	0	0
Expenditure	37 000	44 000	34 000	54 000
Operating Profit	88 000	316 000	66 000	295 000
Financial Income	0	0	0	0
Financial Costs	200 000	0	0	0
Financial Balance	−200 000	0	0	0
Dividends	0	0	0	0
Net Income	−131 000	304 000	66 000	295 000

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	200 000	400 000	200 000
Total Fixed Assets	0	200 000	400 000	200 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	729 000	673 000	163 000	295 000
Total Current Assets	732 000	673 000	165 000	420 000
Total Assets	732 000	873 000	565 000	620 000
Total Equity	681 000	813 000	508 000	443 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	2 000	29 000	25 000
Unpaid Taxes	2 000	20 000	1 000	26 000
Dividends	0	0	0	0
Other Current Debt	27 000	27 000	27 000	127 000
Total Current Debt	51 000	60 000	56 000	178 000
Total Equity and Debt	732 000	873 000	565 000	620 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,24 %	37,39 %	12,99 %	66,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	70,4 %	87,78 %	66 %	84,29 %
Current Ratio	14,35	11,22	2,95	2,36
Quick Ratio	14,35	11,22	2,95	2,36
Equity Ratio	0,93	0,93	0,9	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %