EMP EIENDOM AS

3734 SKIEN

Finances

Return on Equity

0 %

Current Ratio

0,08

Debt-to-Equity Ratio

2,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	108 000	108 000	81 000	18 000
Net Income	0	1 018 000	741 000	0
Total Assets	14 053 000	15 272 000	15 164 000	14 231 000
Total Equity	3 057 000	3 057 000	2 039 000	1 298 000

Income (NOK)	2022	2021	2020	2019
Revenue	108 000	108 000	81 000	18 000
Expenditure	98 000	61 000	67 000	90 000
Operating Profit	10 000	47 000	14 000	−72 000
Financial Income	251 000	1 513 000	1 292 000	510 000
Financial Costs	261 000	254 000	356 000	438 000
Financial Balance	−10 000	1 259 000	936 000	72 000
Earnings Before Tax	0	1 306 000	950 000	0
Tax	0	287 000	209 000	0
Net Income	0	1 018 000	741 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 657 000	13 657 000	13 657 000	13 657 000
Total Current Assets	397 000	1 616 000	1 507 000	574 000
Total Assets	14 053 000	15 272 000	15 164 000	14 231 000
Total Retained Equity	3 033 000	3 033 000	2 014 000	1 274 000
Total Equity	3 057 000	3 057 000	2 039 000	1 298 000
Total Long-Term Debt	6 156 000	7 703 000	9 188 000	10 552 000
Total Current Debt	4 840 000	4 513 000	3 937 000	2 381 000
Total Equity and Debt	14 053 000	15 272 000	15 164 000	14 231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	108 000	108 000	81 000	18 000
Revenue	108 000	108 000	81 000	18 000
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	98 000	61 000	67 000	90 000
Operating Profit	10 000	47 000	14 000	−72 000
Financial Income	251 000	1 513 000	1 292 000	510 000
Financial Costs	261 000	254 000	356 000	438 000
Financial Balance	−10 000	1 259 000	936 000	72 000
Dividends	0	0	0	0
Net Income	0	1 018 000	741 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 539 000	1 539 000	1 539 000	1 539 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 539 000	1 539 000	1 539 000	1 539 000
Total Fiancial Fixed Assets	12 118 000	12 118 000	12 118 000	12 118 000
Total Fixed Assets	13 657 000	13 657 000	13 657 000	13 657 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	14 000	147 000	20 000
Total Current Assets	397 000	1 616 000	1 507 000	574 000
Total Assets	14 053 000	15 272 000	15 164 000	14 231 000
Total Equity	3 057 000	3 057 000	2 039 000	1 298 000
Short-Term Group Debt	4 679 000	4 017 000	3 509 000	2 137 000
Total Long-Term Debt	6 156 000	7 703 000	9 188 000	10 552 000
Creditors	28 000	28 000	30 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	132 000	180 000	188 000	244 000
Total Current Debt	4 840 000	4 513 000	3 937 000	2 381 000
Total Equity and Debt	14 053 000	15 272 000	15 164 000	14 231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	33,3 %	36,34 %	0 %
Debt-to-Equity Ratio	2,01	2,52	4,51	8,13
Operating Profit Margin	9,26 %	43,52 %	17,28 %	−400 %
Current Ratio	0,08	0,36	0,38	0,24
Quick Ratio	0,08	0,36	0,38	0,24
Equity Ratio	0,22	0,2	0,13	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %