EMEM EIENDOM AS

0266 OSLO

Finances

Return on Equity

83,96 %

Current Ratio

1,36

Debt-to-Equity Ratio

−44,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 955 000	10 451 000	3 114 000	448 000
Net Income	−3 618 000	−215 000	−651 000	−286 000
Total Assets	191 660 000	224 518 000	195 385 000	15 270 000
Total Equity	−4 309 000	−5 361 000	1 017 000	−280 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 955 000	10 451 000	3 114 000	448 000
Expenditure	3 989 000	5 412 000	4 292 000	176 000
Operating Profit	−34 000	5 039 000	−1 178 000	272 000
Financial Income	3 777 000	55 000	4 532 000	0
Financial Costs	7 373 000	4 977 000	4 170 000	639 000
Financial Balance	−3 596 000	−4 922 000	362 000	−639 000
Earnings Before Tax	−3 630 000	116 000	−816 000	−367 000
Tax	−12 000	331 000	−165 000	−81 000
Net Income	−3 618 000	−215 000	−651 000	−286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	186 301 000	214 234 000	189 898 000	15 270 000
Total Current Assets	5 359 000	10 284 000	5 486 000	0
Total Assets	191 660 000	224 518 000	195 385 000	15 270 000
Total Retained Equity	−4 339 000	−5 391 000	987 000	−310 000
Total Equity	−4 309 000	−5 361 000	1 017 000	−280 000
Total Long-Term Debt	192 025 000	228 989 000	193 789 000	15 522 000
Total Current Debt	3 944 000	890 000	578 000	28 000
Total Equity and Debt	191 660 000	224 518 000	195 385 000	15 270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	267 000	0	0
Other Income	3 955 000	10 184 000	3 114 000	448 000
Revenue	3 955 000	10 451 000	3 114 000	448 000
Cost of Goods Sold	0	0	0	0
Salary Costs	955 000	1 543 000	1 730 000	0
Depreciation	185 000	160 000	121 000	0
Impairment	0	0	0	0
Expenditure	3 989 000	5 412 000	4 292 000	176 000
Operating Profit	−34 000	5 039 000	−1 178 000	272 000
Financial Income	3 777 000	55 000	4 532 000	0
Financial Costs	7 373 000	4 977 000	4 170 000	639 000
Financial Balance	−3 596 000	−4 922 000	362 000	−639 000
Dividends	0	0	0	0
Net Income	−3 618 000	−215 000	−651 000	−286 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 513 000	4 050 000	87 000
Real Eastate	97 184 000	197 640 000	89 534 000	15 183 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 315 000	1 161 000	1 321 000	0
Total Tangible Assets	98 499 000	198 801 000	90 855 000	15 183 000
Total Fiancial Fixed Assets	87 802 000	13 920 000	94 993 000	0
Total Fixed Assets	186 301 000	214 234 000	189 898 000	15 270 000
Stock	0	0	0	0
Total Investments	1 641 000	1 684 000	1 641 000	0
Cash, Bank	2 751 000	6 462 000	2 614 000	0
Total Current Assets	5 359 000	10 284 000	5 486 000	0
Total Assets	191 660 000	224 518 000	195 385 000	15 270 000
Total Equity	−4 309 000	−5 361 000	1 017 000	−280 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	192 025 000	228 989 000	193 789 000	15 522 000
Creditors	91 000	109 000	71 000	6 000
Unpaid Taxes	53 000	72 000	108 000	0
Dividends	0	0	0	0
Other Current Debt	3 801 000	433 000	400 000	22 000
Total Current Debt	3 944 000	890 000	578 000	28 000
Total Equity and Debt	191 660 000	224 518 000	195 385 000	15 270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,96 %	4,01 %	−64,01 %	102,14 %
Debt-to-Equity Ratio	−44,56	−42,71	190,55	−55,44
Operating Profit Margin	−0,86 %	48,22 %	−37,83 %	60,71 %
Current Ratio	1,36	11,56	9,49	0
Quick Ratio	1,36	11,56	9,49	0
Equity Ratio	−0,02	−0,02	0,01	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %