EMIMA BYGG OG EIENDOM AS

1178 OSLO

Finances

Return on Equity

29,01 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 315 000	26 000	0	0
Net Income	47 000	13 000	−8 000	−13 000
Total Assets	1 014 000	149 000	139 000	146 000
Total Equity	162 000	116 000	102 000	110 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 315 000	26 000	0	0
Expenditure	1 258 000	9 000	7 000	37 000
Operating Profit	57 000	17 000	−7 000	−37 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	0	0
Financial Balance	0	−4 000	0	0
Earnings Before Tax	57 000	13 000	−8 000	−37 000
Tax	11 000	0	0	−24 000
Net Income	47 000	13 000	−8 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	15 000	0
Total Current Assets	999 000	134 000	124 000	146 000
Total Assets	1 014 000	149 000	139 000	146 000
Total Retained Equity	23 000	−24 000	−37 000	−29 000
Total Equity	162 000	116 000	102 000	110 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	852 000	33 000	36 000	36 000
Total Equity and Debt	1 014 000	149 000	139 000	146 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 315 000	0	0	0
Other Income	0	26 000	0	0
Revenue	1 315 000	26 000	0	0
Cost of Goods Sold	899 000	0	0	0
Salary Costs	236 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 258 000	9 000	7 000	37 000
Operating Profit	57 000	17 000	−7 000	−37 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	0	0
Financial Balance	0	−4 000	0	0
Dividends	0	0	0	0
Net Income	47 000	13 000	−8 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	15 000	15 000	15 000	0
Total Fixed Assets	15 000	15 000	15 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	196 000	2 000	0	1 000
Total Current Assets	999 000	134 000	124 000	146 000
Total Assets	1 014 000	149 000	139 000	146 000
Total Equity	162 000	116 000	102 000	110 000
Short-Term Group Debt	15 000	33 000	26 000	26 000
Total Long-Term Debt	0	0	0	0
Creditors	720 000	0	10 000	10 000
Unpaid Taxes	30 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	77 000	0	0	0
Total Current Debt	852 000	33 000	36 000	36 000
Total Equity and Debt	1 014 000	149 000	139 000	146 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,01 %	11,21 %	−7,84 %	−11,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,33 %	65,38 %	-	-
Current Ratio	1,17	4,06	3,44	4,06
Quick Ratio	1,17	4,06	3,44	4,06
Equity Ratio	0,16	0,78	0,73	0,75
Gross Profit Margin	31,63 %	100 %	-	-