GRØNN JOBB AS

1661 ROLVSØY

Finances

Share Ownership

Return on Equity

−3 066 %

Current Ratio

0,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	64 230 000	46 624 000	19 369 000	17 907 000
Net Income	−1 533 000	−7 647 000	7 514 000	6 442 000
Total Assets	18 238 000	41 094 000	13 885 000	11 473 000
Total Equity	50 000	50 000	50 000	2 278 000

Income (NOK)	2022	2021	2020	2019
Revenue	64 230 000	46 624 000	19 369 000	17 907 000
Expenditure	66 065 000	56 882 000	9 790 000	9 727 000
Operating Profit	−1 836 000	−10 258 000	9 579 000	8 180 000
Financial Income	142 000	103 000	26 000	9 000
Financial Costs	187 000	134 000	2 000	0
Financial Balance	−45 000	−31 000	24 000	9 000
Earnings Before Tax	−1 881 000	−10 289 000	9 603 000	8 189 000
Tax	−348 000	−2 643 000	2 089 000	1 747 000
Net Income	−1 533 000	−7 647 000	7 514 000	6 442 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 694 000	508 000	133 000	8 051 000
Total Current Assets	14 544 000	40 586 000	13 751 000	3 421 000
Total Assets	18 238 000	41 094 000	13 885 000	11 473 000
Total Retained Equity	−17 469 000	−9 586 000	−55 000	2 173 000
Total Equity	50 000	50 000	50 000	2 278 000
Total Long-Term Debt	3 000 000	3 000 000	67 000	203 000
Total Current Debt	15 188 000	38 044 000	13 767 000	8 991 000
Total Equity and Debt	18 238 000	41 094 000	13 885 000	11 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	63 794 000	45 762 000	19 227 000	17 826 000
Other Income	435 000	862 000	143 000	81 000
Revenue	64 230 000	46 624 000	19 369 000	17 907 000
Cost of Goods Sold	77 000	181 000	359 000	588 000
Salary Costs	46 289 000	24 757 000	5 827 000	5 696 000
Depreciation	133 000	87 000	22 000	21 000
Impairment	0	0	0	0
Expenditure	66 065 000	56 882 000	9 790 000	9 727 000
Operating Profit	−1 836 000	−10 258 000	9 579 000	8 180 000
Financial Income	142 000	103 000	26 000	9 000
Financial Costs	187 000	134 000	2 000	0
Financial Balance	−45 000	−31 000	24 000	9 000
Dividends	0	0	0	0
Net Income	−1 533 000	−7 647 000	7 514 000	6 442 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 259 000	78 000	0	0
Real Eastate	41 000	67 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	667 000	180 000	133 000	246 000
Total Tangible Assets	708 000	247 000	133 000	246 000
Total Fiancial Fixed Assets	726 000	183 000	0	7 805 000
Total Fixed Assets	3 694 000	508 000	133 000	8 051 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 724 000	5 711 000	671 000	1 928 000
Total Current Assets	14 544 000	40 586 000	13 751 000	3 421 000
Total Assets	18 238 000	41 094 000	13 885 000	11 473 000
Total Equity	50 000	50 000	50 000	2 278 000
Short-Term Group Debt	4 100 000	9 816 000	11 816 000	7 704 000
Total Long-Term Debt	3 000 000	3 000 000	67 000	203 000
Creditors	2 346 000	22 586 000	254 000	129 000
Unpaid Taxes	3 211 000	1 627 000	482 000	385 000
Dividends	0	0	0	0
Other Current Debt	5 531 000	4 015 000	1 215 000	773 000
Total Current Debt	15 188 000	38 044 000	13 767 000	8 991 000
Total Equity and Debt	18 238 000	41 094 000	13 885 000	11 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3 066 %	−15 294 %	15 028 %	282,79 %
Debt-to-Equity Ratio	60	60	1,34	0,09
Operating Profit Margin	−2,86 %	−22 %	49,46 %	45,68 %
Current Ratio	0,96	1,07	1	0,38
Quick Ratio	0,96	1,07	1	0,38
Equity Ratio	0	0	0	0,2
Gross Profit Margin	99,88 %	99,61 %	98,15 %	96,72 %