EMEM BYGG I AS

0266 OSLO

Finances

Share Ownership

Return on Equity

23,32 %

Current Ratio

6,51

Debt-to-Equity Ratio

−12,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 650 000	1 596 000	1 567 000	1 555 000
Net Income	−917 000	−788 000	−860 000	−795 000
Total Assets	47 002 000	46 366 000	45 835 000	46 038 000
Total Equity	−3 933 000	−3 016 000	−2 228 000	−1 368 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 650 000	1 596 000	1 567 000	1 555 000
Expenditure	410 000	329 000	420 000	603 000
Operating Profit	1 240 000	1 266 000	1 148 000	951 000
Financial Income	2 000	0	3 000	6 000
Financial Costs	2 417 000	2 277 000	2 254 000	2 307 000
Financial Balance	−2 415 000	−2 277 000	−2 251 000	−2 301 000
Earnings Before Tax	−1 175 000	−1 011 000	−1 103 000	−1 350 000
Tax	−259 000	−222 000	−243 000	−555 000
Net Income	−917 000	−788 000	−860 000	−795 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 091 000	45 833 000	45 610 000	45 368 000
Total Current Assets	911 000	533 000	225 000	671 000
Total Assets	47 002 000	46 366 000	45 835 000	46 038 000
Total Retained Equity	−4 519 000	−3 603 000	−2 814 000	−1 954 000
Total Equity	−3 933 000	−3 016 000	−2 228 000	−1 368 000
Total Long-Term Debt	50 796 000	49 375 000	48 010 000	47 383 000
Total Current Debt	140 000	7 000	53 000	23 000
Total Equity and Debt	47 002 000	46 366 000	45 835 000	46 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 650 000	1 596 000	1 567 000	1 555 000
Revenue	1 650 000	1 596 000	1 567 000	1 555 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	7 000
Impairment	0	0	0	0
Expenditure	410 000	329 000	420 000	603 000
Operating Profit	1 240 000	1 266 000	1 148 000	951 000
Financial Income	2 000	0	3 000	6 000
Financial Costs	2 417 000	2 277 000	2 254 000	2 307 000
Financial Balance	−2 415 000	−2 277 000	−2 251 000	−2 301 000
Dividends	0	0	0	0
Net Income	−917 000	−788 000	−860 000	−795 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 279 000	1 020 000	798 000	555 000
Real Eastate	44 813 000	44 813 000	44 813 000	44 813 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	44 813 000	44 813 000	44 813 000	44 813 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 091 000	45 833 000	45 610 000	45 368 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	816 000	533 000	225 000	616 000
Total Current Assets	911 000	533 000	225 000	671 000
Total Assets	47 002 000	46 366 000	45 835 000	46 038 000
Total Equity	−3 933 000	−3 016 000	−2 228 000	−1 368 000
Short-Term Group Debt	0	0	0	18 000
Total Long-Term Debt	50 796 000	49 375 000	48 010 000	47 383 000
Creditors	1 000	1 000	1 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	139 000	6 000	53 000	0
Total Current Debt	140 000	7 000	53 000	23 000
Total Equity and Debt	47 002 000	46 366 000	45 835 000	46 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,32 %	26,13 %	38,6 %	58,11 %
Debt-to-Equity Ratio	−12,92	−16,37	−21,55	−34,64
Operating Profit Margin	75,15 %	79,32 %	73,26 %	61,16 %
Current Ratio	6,51	76,14	4,25	29,17
Quick Ratio	6,51	76,14	4,25	29,17
Equity Ratio	−0,08	−0,07	−0,05	−0,03
Gross Profit Margin	100 %	100 %	100 %	100 %