EMØ EIENDOM AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−10,07 %

Current Ratio

0,14

Debt-to-Equity Ratio

−0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	877 000	480 000	480 000	440 000
Net Income	307 000	138 000	142 000	76 000
Total Assets	4 725 000	8 466 000	3 477 000	3 405 000
Total Equity	−3 050 000	538 000	400 000	258 000

Income (NOK)	2022	2021	2020	2019
Revenue	877 000	480 000	480 000	440 000
Expenditure	366 000	205 000	187 000	216 000
Operating Profit	511 000	276 000	293 000	225 000
Financial Income	0	0	0	0
Financial Costs	124 000	98 000	112 000	127 000
Financial Balance	−124 000	−98 000	−112 000	−127 000
Earnings Before Tax	387 000	177 000	182 000	97 000
Tax	80 000	39 000	40 000	21 000
Net Income	307 000	138 000	142 000	76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 975 000	8 328 000	3 307 000	3 380 000
Total Current Assets	750 000	138 000	170 000	25 000
Total Assets	4 725 000	8 466 000	3 477 000	3 405 000
Total Retained Equity	−3 080 000	508 000	370 000	228 000
Total Equity	−3 050 000	538 000	400 000	258 000
Total Long-Term Debt	2 562 000	2 721 000	2 873 000	2 987 000
Total Current Debt	5 213 000	5 207 000	204 000	159 000
Total Equity and Debt	4 725 000	8 466 000	3 477 000	3 405 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	877 000	0	0	0
Other Income	0	480 000	480 000	440 000
Revenue	877 000	480 000	480 000	440 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	88 000	74 000	74 000	74 000
Impairment	0	0	0	0
Expenditure	366 000	205 000	187 000	216 000
Operating Profit	511 000	276 000	293 000	225 000
Financial Income	0	0	0	0
Financial Costs	124 000	98 000	112 000	127 000
Financial Balance	−124 000	−98 000	−112 000	−127 000
Dividends	0	0	0	0
Net Income	307 000	138 000	142 000	76 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 831 000	3 233 000	3 307 000	3 380 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	0	0	0
Total Tangible Assets	3 838 000	3 233 000	3 307 000	3 380 000
Total Fiancial Fixed Assets	137 000	5 095 000	0	0
Total Fixed Assets	3 975 000	8 328 000	3 307 000	3 380 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	737 000	128 000	164 000	25 000
Total Current Assets	750 000	138 000	170 000	25 000
Total Assets	4 725 000	8 466 000	3 477 000	3 405 000
Total Equity	−3 050 000	538 000	400 000	258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 562 000	2 721 000	2 873 000	2 987 000
Creditors	0	16 000	5 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 124 000	5 150 000	157 000	132 000
Total Current Debt	5 213 000	5 207 000	204 000	159 000
Total Equity and Debt	4 725 000	8 466 000	3 477 000	3 405 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,07 %	25,65 %	35,5 %	29,46 %
Debt-to-Equity Ratio	−0,84	5,06	7,18	11,58
Operating Profit Margin	58,27 %	57,5 %	61,04 %	51,14 %
Current Ratio	0,14	0,03	0,83	0,16
Quick Ratio	0,14	0,03	0,83	0,16
Equity Ratio	−0,65	0,06	0,12	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %