EM ELEKTRO AS

0375 OSLO

Finances

Return on Equity

8,67 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	540 000	540 000
Net Income	602 000	3 689 000	206 000	207 000
Total Assets	11 043 000	14 532 000	10 209 000	6 646 000
Total Equity	6 940 000	6 339 000	2 650 000	2 443 000

Income (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	540 000	540 000
Expenditure	87 000	81 000	85 000	138 000
Operating Profit	453 000	459 000	455 000	402 000
Financial Income	298 000	3 537 000	3 000	4 000
Financial Costs	51 000	233 000	193 000	140 000
Financial Balance	247 000	3 304 000	−190 000	−136 000
Earnings Before Tax	700 000	3 763 000	265 000	266 000
Tax	98 000	74 000	58 000	58 000
Net Income	602 000	3 689 000	206 000	207 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 917 000	5 917 000	9 237 000	6 537 000
Total Current Assets	5 126 000	8 615 000	971 000	109 000
Total Assets	11 043 000	14 532 000	10 209 000	6 646 000
Total Retained Equity	6 901 000	6 300 000	2 611 000	2 404 000
Total Equity	6 940 000	6 339 000	2 650 000	2 443 000
Total Long-Term Debt	0	7 180 000	7 384 000	4 027 000
Total Current Debt	4 103 000	1 014 000	175 000	175 000
Total Equity and Debt	11 043 000	14 532 000	10 209 000	6 646 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	540 000	540 000	540 000	540 000
Revenue	540 000	540 000	540 000	540 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	87 000	81 000	85 000	138 000
Operating Profit	453 000	459 000	455 000	402 000
Financial Income	298 000	3 537 000	3 000	4 000
Financial Costs	51 000	233 000	193 000	140 000
Financial Balance	247 000	3 304 000	−190 000	−136 000
Dividends	0	0	0	0
Net Income	602 000	3 689 000	206 000	207 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 917 000	5 917 000	5 917 000	5 917 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 917 000	5 917 000	5 917 000	5 917 000
Total Fiancial Fixed Assets	0	0	3 320 000	620 000
Total Fixed Assets	5 917 000	5 917 000	9 237 000	6 537 000
Stock	0	0	0	0
Total Investments	2 249 000	0	0	0
Cash, Bank	2 877 000	7 772 000	971 000	109 000
Total Current Assets	5 126 000	8 615 000	971 000	109 000
Total Assets	11 043 000	14 532 000	10 209 000	6 646 000
Total Equity	6 940 000	6 339 000	2 650 000	2 443 000
Short-Term Group Debt	4 000 000	0	63 000	63 000
Total Long-Term Debt	0	7 180 000	7 384 000	4 027 000
Creditors	4 000	4 000	4 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	936 000	50 000	50 000
Total Current Debt	4 103 000	1 014 000	175 000	175 000
Total Equity and Debt	11 043 000	14 532 000	10 209 000	6 646 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,67 %	58,2 %	7,77 %	8,47 %
Debt-to-Equity Ratio	0	1,13	2,79	1,65
Operating Profit Margin	83,89 %	85 %	84,26 %	74,44 %
Current Ratio	1,25	8,5	5,55	0,62
Quick Ratio	1,25	8,5	5,55	0,62
Equity Ratio	0,63	0,44	0,26	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %