EMPROS EIENDOM AS

6509 KRISTIANSUND N

Finances

Return on Equity

7,46 %

Current Ratio

2,03

Debt-to-Equity Ratio

6,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 323 000	8 111 000	8 138 000	6 733 000
Net Income	579 000	169 000	−813 000	780 000
Total Assets	58 904 000	51 889 000	53 183 000	51 849 000
Total Equity	7 757 000	7 178 000	7 009 000	7 821 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 323 000	8 111 000	8 138 000	6 733 000
Expenditure	4 508 000	5 952 000	5 599 000	3 760 000
Operating Profit	2 815 000	2 159 000	2 538 000	2 974 000
Financial Income	5 000	1 000	3 000	7 000
Financial Costs	2 078 000	1 926 000	3 579 000	1 981 000
Financial Balance	−2 073 000	−1 925 000	−3 576 000	−1 974 000
Earnings Before Tax	742 000	234 000	−1 038 000	1 001 000
Tax	163 000	65 000	−225 000	220 000
Net Income	579 000	169 000	−813 000	780 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 104 000	51 110 000	51 381 000	51 135 000
Total Current Assets	3 800 000	779 000	1 802 000	715 000
Total Assets	58 904 000	51 889 000	53 183 000	51 849 000
Total Retained Equity	2 357 000	1 778 000	1 609 000	2 421 000
Total Equity	7 757 000	7 178 000	7 009 000	7 821 000
Total Long-Term Debt	49 277 000	44 159 000	45 049 000	40 310 000
Total Current Debt	1 871 000	553 000	1 126 000	3 718 000
Total Equity and Debt	58 904 000	51 889 000	53 183 000	51 849 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 406 000	6 246 000	5 928 000	5 818 000
Other Income	918 000	1 864 000	2 210 000	915 000
Revenue	7 323 000	8 111 000	8 138 000	6 733 000
Cost of Goods Sold	0	819 000	832 000	0
Salary Costs	488 000	854 000	586 000	182 000
Depreciation	1 804 000	1 758 000	1 731 000	1 532 000
Impairment	0	0	0	0
Expenditure	4 508 000	5 952 000	5 599 000	3 760 000
Operating Profit	2 815 000	2 159 000	2 538 000	2 974 000
Financial Income	5 000	1 000	3 000	7 000
Financial Costs	2 078 000	1 926 000	3 579 000	1 981 000
Financial Balance	−2 073 000	−1 925 000	−3 576 000	−1 974 000
Dividends	0	0	0	0
Net Income	579 000	169 000	−813 000	780 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	53 940 000	49 955 000	51 127 000	51 031 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	53 940 000	49 955 000	51 127 000	51 031 000
Total Fiancial Fixed Assets	1 164 000	1 155 000	253 000	103 000
Total Fixed Assets	55 104 000	51 110 000	51 381 000	51 135 000
Stock	0	0	865 000	0
Total Investments	0	0	0	0
Cash, Bank	3 363 000	708 000	663 000	517 000
Total Current Assets	3 800 000	779 000	1 802 000	715 000
Total Assets	58 904 000	51 889 000	53 183 000	51 849 000
Total Equity	7 757 000	7 178 000	7 009 000	7 821 000
Short-Term Group Debt	0	94 000	114 000	349 000
Total Long-Term Debt	49 277 000	44 159 000	45 049 000	40 310 000
Creditors	1 152 000	87 000	632 000	486 000
Unpaid Taxes	29 000	152 000	136 000	190 000
Dividends	0	0	0	0
Other Current Debt	480 000	217 000	244 000	349 000
Total Current Debt	1 871 000	553 000	1 126 000	3 718 000
Total Equity and Debt	58 904 000	51 889 000	53 183 000	51 849 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,46 %	2,35 %	−11,6 %	9,97 %
Debt-to-Equity Ratio	6,35	6,15	6,43	5,15
Operating Profit Margin	38,44 %	26,62 %	31,19 %	44,17 %
Current Ratio	2,03	1,41	1,6	0,19
Quick Ratio	2,03	1,41	6,9	0,19
Equity Ratio	0,13	0,14	0,13	0,15
Gross Profit Margin	100 %	89,9 %	89,78 %	100 %