GREEN TRACKER AS

5542 KARMSUND

Finances

Share Ownership

Return on Equity

−134,95 %

Current Ratio

3,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	746 000	759 000	623 000	462 000
Net Income	−529 000	−11 000	−59 000	−362 000
Total Assets	515 000	72 000	91 000	269 000
Total Equity	392 000	−79 000	−69 000	−10 000

Income (NOK)	2022	2021	2020	2019
Revenue	746 000	759 000	623 000	462 000
Expenditure	1 279 000	769 000	681 000	827 000
Operating Profit	−533 000	−10 000	−59 000	−364 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	0	1 000	0	0
Financial Balance	4 000	−1 000	1 000	2 000
Earnings Before Tax	−529 000	−11 000	−59 000	−362 000
Tax	0	0	0	0
Net Income	−529 000	−11 000	−59 000	−362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 000	0	0	0
Total Current Assets	446 000	72 000	91 000	269 000
Total Assets	515 000	72 000	91 000	269 000
Total Retained Equity	−9 208 000	−8 679 000	−8 669 000	−8 610 000
Total Equity	392 000	−79 000	−69 000	−10 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	123 000	152 000	160 000	279 000
Total Equity and Debt	515 000	72 000	91 000	269 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	746 000	759 000	623 000	462 000
Other Income	0	0	0	0
Revenue	746 000	759 000	623 000	462 000
Cost of Goods Sold	36 000	108 000	52 000	53 000
Salary Costs	3 000	0	−14 000	3 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 279 000	769 000	681 000	827 000
Operating Profit	−533 000	−10 000	−59 000	−364 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	0	1 000	0	0
Financial Balance	4 000	−1 000	1 000	2 000
Dividends	0	0	0	0
Net Income	−529 000	−11 000	−59 000	−362 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	70 000	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	0	0	0
Total Fixed Assets	70 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	335 000	21 000	37 000	240 000
Total Current Assets	446 000	72 000	91 000	269 000
Total Assets	515 000	72 000	91 000	269 000
Total Equity	392 000	−79 000	−69 000	−10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	116 000	145 000	155 000	213 000
Unpaid Taxes	0	0	0	30 000
Dividends	0	0	0	0
Other Current Debt	8 000	7 000	4 000	36 000
Total Current Debt	123 000	152 000	160 000	279 000
Total Equity and Debt	515 000	72 000	91 000	269 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−134,95 %	13,92 %	85,51 %	3 620 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	−71,45 %	−1,32 %	−9,47 %	−78,79 %
Current Ratio	3,63	0,47	0,57	0,96
Quick Ratio	3,63	0,47	0,57	0,96
Equity Ratio	0,76	−1,1	−0,76	−0,04
Gross Profit Margin	95,17 %	85,77 %	91,65 %	88,53 %