EMO EIENDOM AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

4,32 %

Current Ratio

0,08

Debt-to-Equity Ratio

9,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	664 000	715 000	797 000	742 000
Net Income	19 000	70 000	191 000	143 000
Total Assets	4 646 000	4 755 000	4 692 000	4 743 000
Total Equity	440 000	422 000	352 000	160 000

Income (NOK)	2022	2021	2020	2019
Revenue	664 000	715 000	797 000	742 000
Expenditure	455 000	478 000	389 000	348 000
Operating Profit	209 000	237 000	408 000	393 000
Financial Income	0	0	0	0
Financial Costs	186 000	147 000	163 000	210 000
Financial Balance	−186 000	−147 000	−163 000	−210 000
Earnings Before Tax	24 000	90 000	245 000	184 000
Tax	5 000	20 000	54 000	40 000
Net Income	19 000	70 000	191 000	143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 634 000	4 639 000	4 659 000	4 713 000
Total Current Assets	12 000	116 000	34 000	31 000
Total Assets	4 646 000	4 755 000	4 692 000	4 743 000
Total Retained Equity	−1 580 000	−1 598 000	−1 668 000	−1 860 000
Total Equity	440 000	422 000	352 000	160 000
Total Long-Term Debt	4 051 000	4 244 000	4 287 000	4 532 000
Total Current Debt	155 000	89 000	54 000	51 000
Total Equity and Debt	4 646 000	4 755 000	4 692 000	4 743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	664 000	715 000	797 000	742 000
Revenue	664 000	715 000	797 000	742 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	21 000	20 000	10 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	455 000	478 000	389 000	348 000
Operating Profit	209 000	237 000	408 000	393 000
Financial Income	0	0	0	0
Financial Costs	186 000	147 000	163 000	210 000
Financial Balance	−186 000	−147 000	−163 000	−210 000
Dividends	0	0	0	0
Net Income	19 000	70 000	191 000	143 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	446 000	451 000	471 000	525 000
Real Eastate	4 188 000	4 188 000	4 188 000	4 188 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 188 000	4 188 000	4 188 000	4 188 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 634 000	4 639 000	4 659 000	4 713 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	116 000	34 000	31 000
Total Current Assets	12 000	116 000	34 000	31 000
Total Assets	4 646 000	4 755 000	4 692 000	4 743 000
Total Equity	440 000	422 000	352 000	160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 051 000	4 244 000	4 287 000	4 532 000
Creditors	7 000	39 000	12 000	10 000
Unpaid Taxes	1 000	2 000	1 000	0
Dividends	0	0	0	0
Other Current Debt	146 000	48 000	41 000	41 000
Total Current Debt	155 000	89 000	54 000	51 000
Total Equity and Debt	4 646 000	4 755 000	4 692 000	4 743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,32 %	16,59 %	54,26 %	89,38 %
Debt-to-Equity Ratio	9,21	10,06	12,18	28,33
Operating Profit Margin	31,48 %	33,15 %	51,19 %	52,96 %
Current Ratio	0,08	1,3	0,63	0,61
Quick Ratio	0,08	1,3	0,63	0,61
Equity Ratio	0,09	0,09	0,08	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %