EMBLEMHAGEN AS

3044 DRAMMEN

Finances

Share Ownership

Return on Equity

−0,68 %

Current Ratio

53,37

Debt-to-Equity Ratio

0,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−146 000	−30 220 000	−186 000	−155 000
Total Assets	37 040 000	25 004 000	50 599 000	52 455 000
Total Equity	21 621 000	21 766 000	−317 000	−131 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	146 000	1 627 000	189 000	154 000
Operating Profit	−146 000	−30 220 000	−189 000	−154 000
Financial Income	0	0	5 000	15 000
Financial Costs	0	0	2 000	16 000
Financial Balance	0	0	3 000	−1 000
Earnings Before Tax	−146 000	−30 220 000	−186 000	−155 000
Tax	0	0	0	0
Net Income	−146 000	−30 220 000	−186 000	−155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	30 000
Total Current Assets	37 040 000	25 004 000	50 599 000	52 425 000
Total Assets	37 040 000	25 004 000	50 599 000	52 455 000
Total Retained Equity	−30 712 000	−30 567 000	−347 000	−161 000
Total Equity	21 621 000	21 766 000	−317 000	−131 000
Total Long-Term Debt	14 725 000	2 826 000	49 599 000	41 473 000
Total Current Debt	694 000	411 000	1 316 000	11 113 000
Total Equity and Debt	37 040 000	25 004 000	50 599 000	52 455 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	146 000	1 627 000	189 000	154 000
Operating Profit	−146 000	−30 220 000	−189 000	−154 000
Financial Income	0	0	5 000	15 000
Financial Costs	0	0	2 000	16 000
Financial Balance	0	0	3 000	−1 000
Dividends	0	0	0	0
Net Income	−146 000	−30 220 000	−186 000	−155 000

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	0	0	0	30 000
Total Fixed Assets	0	0	0	30 000
Stock	36 996 000	25 000 000	49 324 000	47 627 000
Total Investments	0	0	0	0
Cash, Bank	43 000	4 000	6 000	2 424 000
Total Current Assets	37 040 000	25 004 000	50 599 000	52 425 000
Total Assets	37 040 000	25 004 000	50 599 000	52 455 000
Total Equity	21 621 000	21 766 000	−317 000	−131 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 725 000	2 826 000	49 599 000	41 473 000
Creditors	693 000	411 000	1 316 000	1 379 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	234 000
Total Current Debt	694 000	411 000	1 316 000	11 113 000
Total Equity and Debt	37 040 000	25 004 000	50 599 000	52 455 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,68 %	−138,84 %	58,68 %	118,32 %
Debt-to-Equity Ratio	0,68	0,13	−156,46	−316,59
Operating Profit Margin	-	-	-	-
Current Ratio	53,37	60,84	38,45	4,72
Quick Ratio	−1,02	−1,02	−1,05	−1,44
Equity Ratio	0,58	0,87	−0,01	−0
Gross Profit Margin	-	-	-	-