EMPWR-YNG AS

1165 OSLO

Finances

Share Ownership

Return on Equity

−3,19 %

Current Ratio

0,24

Debt-to-Equity Ratio

2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 006 000	6 361 000	6 661 000	1 220 000
Net Income	−87 000	1 336 000	1 099 000	290 000
Total Assets	9 400 000	10 243 000	4 428 000	468 000
Total Equity	2 731 000	2 817 000	1 481 000	383 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 006 000	6 361 000	6 661 000	1 220 000
Expenditure	715 000	4 678 000	5 316 000	897 000
Operating Profit	291 000	1 683 000	1 344 000	323 000
Financial Income	0	67 000	61 000	0
Financial Costs	277 000	69 000	10 000	0
Financial Balance	−277 000	−2 000	51 000	0
Earnings Before Tax	15 000	1 681 000	1 394 000	323 000
Tax	101 000	345 000	296 000	33 000
Net Income	−87 000	1 336 000	1 099 000	290 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 253 000	9 795 000	2 911 000	188 000
Total Current Assets	147 000	448 000	1 517 000	280 000
Total Assets	9 400 000	10 243 000	4 428 000	468 000
Total Retained Equity	2 701 000	2 787 000	1 451 000	353 000
Total Equity	2 731 000	2 817 000	1 481 000	383 000
Total Long-Term Debt	6 051 000	6 430 000	1 452 000	9 000
Total Current Debt	618 000	996 000	1 494 000	76 000
Total Equity and Debt	9 400 000	10 243 000	4 428 000	468 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 006 000	6 231 000	6 661 000	1 206 000
Other Income	0	130 000	0	15 000
Revenue	1 006 000	6 361 000	6 661 000	1 220 000
Cost of Goods Sold	108 000	998 000	1 658 000	670 000
Salary Costs	59 000	3 012 000	3 112 000	0
Depreciation	372 000	185 000	27 000	5 000
Impairment	0	0	0	0
Expenditure	715 000	4 678 000	5 316 000	897 000
Operating Profit	291 000	1 683 000	1 344 000	323 000
Financial Income	0	67 000	61 000	0
Financial Costs	277 000	69 000	10 000	0
Financial Balance	−277 000	−2 000	51 000	0
Dividends	0	0	0	41 000
Net Income	−87 000	1 336 000	1 099 000	290 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 377 000	8 734 000	2 394 000	0
Machinery and Plant Facilities	99 000	0	0	0
Fixtures	25 000	140 000	135 000	54 000
Total Tangible Assets	8 501 000	8 873 000	2 529 000	54 000
Total Fiancial Fixed Assets	752 000	922 000	381 000	134 000
Total Fixed Assets	9 253 000	9 795 000	2 911 000	188 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	93 000	277 000	1 426 000	80 000
Total Current Assets	147 000	448 000	1 517 000	280 000
Total Assets	9 400 000	10 243 000	4 428 000	468 000
Total Equity	2 731 000	2 817 000	1 481 000	383 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 051 000	6 430 000	1 452 000	9 000
Creditors	5 000	28 000	90 000	10 000
Unpaid Taxes	70 000	334 000	595 000	0
Dividends	0	0	0	41 000
Other Current Debt	382 000	314 000	538 000	1 000
Total Current Debt	618 000	996 000	1 494 000	76 000
Total Equity and Debt	9 400 000	10 243 000	4 428 000	468 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,19 %	47,43 %	74,21 %	75,72 %
Debt-to-Equity Ratio	2,22	2,28	0,98	0,02
Operating Profit Margin	28,93 %	26,46 %	20,18 %	26,48 %
Current Ratio	0,24	0,45	1,02	3,68
Quick Ratio	0,24	0,45	1,02	3,68
Equity Ratio	0,29	0,28	0,33	0,82
Gross Profit Margin	89,26 %	84,31 %	75,11 %	45,08 %