EMPERIUM CONSULTING AS

0951 OSLO

Finances

Return on Equity

−5,52 %

Current Ratio

0,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 000	9 000	6 000	27 000
Net Income	−16 000	−2 000	−9 000	2 000
Total Assets	397 000	396 000	396 000	201 000
Total Equity	290 000	307 000	309 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 000	9 000	6 000	27 000
Expenditure	67 000	11 000	15 000	25 000
Operating Profit	−16 000	−2 000	−9 000	3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−16 000	−2 000	−9 000	3 000
Tax	0	−1 000	0	1 000
Net Income	−16 000	−2 000	−9 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	335 000	335 000	335 000	135 000
Total Current Assets	62 000	61 000	61 000	66 000
Total Assets	397 000	396 000	396 000	201 000
Total Retained Equity	−32 000	−10 000	−8 000	1 000
Total Equity	290 000	307 000	309 000	115 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	107 000	90 000	87 000	85 000
Total Equity and Debt	397 000	396 000	396 000	201 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	51 000	9 000	6 000	27 000
Other Income	0	0	0	0
Revenue	51 000	9 000	6 000	27 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	67 000	11 000	15 000	25 000
Operating Profit	−16 000	−2 000	−9 000	3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−16 000	−2 000	−9 000	2 000

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	335 000	335 000	335 000	135 000
Total Fixed Assets	335 000	335 000	335 000	135 000
Stock	0	0	0	0
Total Investments	50 000	50 000	50 000	50 000
Cash, Bank	3 000	2 000	2 000	7 000
Total Current Assets	62 000	61 000	61 000	66 000
Total Assets	397 000	396 000	396 000	201 000
Total Equity	290 000	307 000	309 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	2 000	1 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	106 000	88 000	85 000	83 000
Total Current Debt	107 000	90 000	87 000	85 000
Total Equity and Debt	397 000	396 000	396 000	201 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,52 %	−0,65 %	−2,91 %	1,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−31,37 %	−22,22 %	−150 %	11,11 %
Current Ratio	0,58	0,68	0,7	0,78
Quick Ratio	0,58	0,68	0,7	0,78
Equity Ratio	0,73	0,78	0,78	0,57
Gross Profit Margin	98,04 %	100 %	100 %	100 %