EMPIRI AS

6003 ÅLESUND

Finances

Return on Equity

1,42 %

Current Ratio

0,39

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 418 000	1 258 000	1 477 000	1 368 000
Net Income	100 000	32 000	135 000	331 000
Total Assets	11 246 000	11 353 000	10 455 000	10 613 000
Total Equity	7 065 000	6 965 000	6 933 000	6 798 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 418 000	1 258 000	1 477 000	1 368 000
Expenditure	1 292 000	1 218 000	1 206 000	890 000
Operating Profit	126 000	40 000	271 000	478 000
Financial Income	2 000	1 000	−98 000	1 000
Financial Costs	0	0	0	54 000
Financial Balance	2 000	1 000	−98 000	−53 000
Earnings Before Tax	128 000	41 000	173 000	425 000
Tax	28 000	9 000	38 000	93 000
Net Income	100 000	32 000	135 000	331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 135 000	10 085 000	8 566 000	8 537 000
Total Current Assets	1 111 000	1 268 000	1 888 000	2 076 000
Total Assets	11 246 000	11 353 000	10 455 000	10 613 000
Total Retained Equity	6 765 000	6 665 000	6 633 000	6 498 000
Total Equity	7 065 000	6 965 000	6 933 000	6 798 000
Total Long-Term Debt	1 368 000	1 504 000	901 000	1 279 000
Total Current Debt	2 813 000	2 884 000	2 621 000	2 536 000
Total Equity and Debt	11 246 000	11 353 000	10 455 000	10 613 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 418 000	1 258 000	1 477 000	1 368 000
Revenue	1 418 000	1 258 000	1 477 000	1 368 000
Cost of Goods Sold	0	0	0	0
Salary Costs	880 000	816 000	737 000	386 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 292 000	1 218 000	1 206 000	890 000
Operating Profit	126 000	40 000	271 000	478 000
Financial Income	2 000	1 000	−98 000	1 000
Financial Costs	0	0	0	54 000
Financial Balance	2 000	1 000	−98 000	−53 000
Dividends	0	0	0	0
Net Income	100 000	32 000	135 000	331 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 528 000	6 528 000	6 528 000	6 528 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 528 000	6 528 000	6 528 000	6 528 000
Total Fiancial Fixed Assets	3 606 000	3 556 000	2 038 000	2 009 000
Total Fixed Assets	10 135 000	10 085 000	8 566 000	8 537 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	749 000	1 146 000	260 000	337 000
Total Current Assets	1 111 000	1 268 000	1 888 000	2 076 000
Total Assets	11 246 000	11 353 000	10 455 000	10 613 000
Total Equity	7 065 000	6 965 000	6 933 000	6 798 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 368 000	1 504 000	901 000	1 279 000
Creditors	−2 000	0	0	0
Unpaid Taxes	116 000	108 000	105 000	65 000
Dividends	0	0	0	0
Other Current Debt	2 627 000	2 711 000	2 409 000	2 290 000
Total Current Debt	2 813 000	2 884 000	2 621 000	2 536 000
Total Equity and Debt	11 246 000	11 353 000	10 455 000	10 613 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,42 %	0,46 %	1,95 %	4,87 %
Debt-to-Equity Ratio	0,19	0,22	0,13	0,19
Operating Profit Margin	8,89 %	3,18 %	18,35 %	34,94 %
Current Ratio	0,39	0,44	0,72	0,82
Quick Ratio	0,39	0,44	0,72	0,82
Equity Ratio	0,63	0,61	0,66	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %