EMVI EIENDOM AS

6260 SKODJE

Finances

Share Ownership

Return on Equity

61,54 %

Current Ratio

76,57

Debt-to-Equity Ratio

−87,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	322 000	282 000	134 000	1 089 000
Net Income	−72 000	19 000	−278 000	89 000
Total Assets	10 150 000	10 638 000	8 736 000	5 063 000
Total Equity	−117 000	−45 000	−64 000	215 000

Income (NOK)	2022	2021	2020	2019
Revenue	322 000	282 000	134 000	1 089 000
Expenditure	161 000	119 000	324 000	906 000
Operating Profit	162 000	163 000	−191 000	183 000
Financial Income	0	0	0	0
Financial Costs	233 000	144 000	106 000	76 000
Financial Balance	−233 000	−144 000	−106 000	−76 000
Earnings Before Tax	−72 000	19 000	−297 000	107 000
Tax	0	0	−18 000	18 000
Net Income	−72 000	19 000	−278 000	89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 853 000	7 790 000	5 789 000	2 832 000
Total Current Assets	2 297 000	2 848 000	2 947 000	2 230 000
Total Assets	10 150 000	10 638 000	8 736 000	5 063 000
Total Retained Equity	−261 000	−190 000	−208 000	70 000
Total Equity	−117 000	−45 000	−64 000	215 000
Total Long-Term Debt	10 236 000	10 644 000	8 674 000	4 827 000
Total Current Debt	30 000	40 000	125 000	21 000
Total Equity and Debt	10 150 000	10 638 000	8 736 000	5 063 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 000	0	0	1 000 000
Other Income	298 000	282 000	134 000	89 000
Revenue	322 000	282 000	134 000	1 089 000
Cost of Goods Sold	16 000	0	0	800 000
Salary Costs	0	0	0	0
Depreciation	0	0	70 000	33 000
Impairment	0	0	0	0
Expenditure	161 000	119 000	324 000	906 000
Operating Profit	162 000	163 000	−191 000	183 000
Financial Income	0	0	0	0
Financial Costs	233 000	144 000	106 000	76 000
Financial Balance	−233 000	−144 000	−106 000	−76 000
Dividends	0	0	0	0
Net Income	−72 000	19 000	−278 000	89 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 898 000	5 835 000	5 789 000	2 832 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 949 000	1 949 000	0	0
Total Tangible Assets	7 847 000	7 785 000	5 789 000	2 832 000
Total Fiancial Fixed Assets	6 000	6 000	0	0
Total Fixed Assets	7 853 000	7 790 000	5 789 000	2 832 000
Stock	2 096 000	2 746 000	2 746 000	2 109 000
Total Investments	0	0	0	0
Cash, Bank	131 000	59 000	200 000	121 000
Total Current Assets	2 297 000	2 848 000	2 947 000	2 230 000
Total Assets	10 150 000	10 638 000	8 736 000	5 063 000
Total Equity	−117 000	−45 000	−64 000	215 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 236 000	10 644 000	8 674 000	4 827 000
Creditors	25 000	34 000	87 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	6 000	38 000	19 000
Total Current Debt	30 000	40 000	125 000	21 000
Total Equity and Debt	10 150 000	10 638 000	8 736 000	5 063 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,54 %	−42,22 %	434,38 %	41,4 %
Debt-to-Equity Ratio	−87,49	−236,53	−135,53	22,45
Operating Profit Margin	50,31 %	57,8 %	−142,54 %	16,8 %
Current Ratio	76,57	71,2	23,58	106,19
Quick Ratio	−1,11	−1,05	−1,12	−1,07
Equity Ratio	−0,01	−0	−0,01	0,04
Gross Profit Margin	95,03 %	100 %	100 %	26,54 %