GREEN ANKER HOLDING AS

0262 OSLO

Finances

Share Ownership

Return on Equity

57,97 %

Current Ratio

1,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 754 000	6 816 000	5 035 000	2 859 000
Net Income	2 021 000	1 195 000	599 000	265 000
Total Assets	7 043 000	5 777 000	3 727 000	2 587 000
Total Equity	3 486 000	2 065 000	870 000	271 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 754 000	6 816 000	5 035 000	2 859 000
Expenditure	9 131 000	5 281 000	4 249 000	2 487 000
Operating Profit	2 624 000	1 536 000	786 000	372 000
Financial Income	16 000	15 000	15 000	6 000
Financial Costs	45 000	20 000	33 000	38 000
Financial Balance	−29 000	−5 000	−18 000	−32 000
Earnings Before Tax	2 595 000	1 531 000	768 000	340 000
Tax	574 000	337 000	169 000	75 000
Net Income	2 021 000	1 195 000	599 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	453 000	580 000	687 000	196 000
Total Current Assets	6 590 000	5 197 000	3 040 000	2 391 000
Total Assets	7 043 000	5 777 000	3 727 000	2 587 000
Total Retained Equity	3 379 000	1 957 000	763 000	164 000
Total Equity	3 486 000	2 065 000	870 000	271 000
Total Long-Term Debt	0	2 000	2 000	0
Total Current Debt	3 557 000	3 711 000	2 855 000	2 316 000
Total Equity and Debt	7 043 000	5 777 000	3 727 000	2 587 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 754 000	6 816 000	5 035 000	2 859 000
Other Income	0	0	0	0
Revenue	11 754 000	6 816 000	5 035 000	2 859 000
Cost of Goods Sold	4 629 000	2 263 000	1 957 000	1 100 000
Salary Costs	2 808 000	1 844 000	1 325 000	470 000
Depreciation	112 000	108 000	37 000	0
Impairment	0	0	0	0
Expenditure	9 131 000	5 281 000	4 249 000	2 487 000
Operating Profit	2 624 000	1 536 000	786 000	372 000
Financial Income	16 000	15 000	15 000	6 000
Financial Costs	45 000	20 000	33 000	38 000
Financial Balance	−29 000	−5 000	−18 000	−32 000
Dividends	0	0	0	0
Net Income	2 021 000	1 195 000	599 000	265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	199 000	299 000	399 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	27 000	35 000	0
Total Tangible Assets	199 000	326 000	434 000	0
Total Fiancial Fixed Assets	254 000	254 000	254 000	196 000
Total Fixed Assets	453 000	580 000	687 000	196 000
Stock	4 304 000	3 235 000	1 840 000	1 524 000
Total Investments	0	0	0	0
Cash, Bank	1 049 000	775 000	843 000	861 000
Total Current Assets	6 590 000	5 197 000	3 040 000	2 391 000
Total Assets	7 043 000	5 777 000	3 727 000	2 587 000
Total Equity	3 486 000	2 065 000	870 000	271 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	2 000	0
Creditors	128 000	128 000	144 000	95 000
Unpaid Taxes	634 000	570 000	356 000	289 000
Dividends	0	0	0	0
Other Current Debt	2 219 000	2 676 000	2 188 000	1 856 000
Total Current Debt	3 557 000	3 711 000	2 855 000	2 316 000
Total Equity and Debt	7 043 000	5 777 000	3 727 000	2 587 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,97 %	57,87 %	68,85 %	97,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,32 %	22,54 %	15,61 %	13,01 %
Current Ratio	1,85	1,4	1,06	1,03
Quick Ratio	−8,82	10,92	3	3,02
Equity Ratio	0,49	0,36	0,23	0,1
Gross Profit Margin	60,62 %	66,8 %	61,13 %	61,53 %