EMBISO AS

2074 EIDSVOLL VERK

Finances

Share Ownership

Return on Equity

−152 %

Current Ratio

0,03

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	350 000	350 000	0	46 000
Net Income	38 000	−235 000	−142 000	−31 000
Total Assets	93 000	24 000	201 000	43 000
Total Equity	−25 000	−63 000	172 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	350 000	350 000	0	46 000
Expenditure	309 000	585 000	142 000	77 000
Operating Profit	41 000	−235 000	−142 000	−31 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Earnings Before Tax	38 000	−235 000	−142 000	−31 000
Tax	0	0	0	0
Net Income	38 000	−235 000	−142 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 000	0	0	0
Total Current Assets	4 000	24 000	201 000	43 000
Total Assets	93 000	24 000	201 000	43 000
Total Retained Equity	−370 000	−408 000	−173 000	−31 000
Total Equity	−25 000	−63 000	172 000	43 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	118 000	87 000	29 000	0
Total Equity and Debt	93 000	24 000	201 000	43 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	350 000	350 000	0	46 000
Revenue	350 000	350 000	0	46 000
Cost of Goods Sold	0	0	0	0
Salary Costs	101 000	532 000	96 000	0
Depreciation	12 000	0	0	0
Impairment	0	0	0	0
Expenditure	309 000	585 000	142 000	77 000
Operating Profit	41 000	−235 000	−142 000	−31 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Dividends	0	0	0	0
Net Income	38 000	−235 000	−142 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	62 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	0	0	0
Total Tangible Assets	27 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	89 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	24 000	201 000	38 000
Total Current Assets	4 000	24 000	201 000	43 000
Total Assets	93 000	24 000	201 000	43 000
Total Equity	−25 000	−63 000	172 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	3 000	4 000	0
Unpaid Taxes	8 000	35 000	16 000	0
Dividends	0	0	0	0
Other Current Debt	107 000	49 000	9 000	0
Total Current Debt	118 000	87 000	29 000	0
Total Equity and Debt	93 000	24 000	201 000	43 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−152 %	373,02 %	−82,56 %	−72,09 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	11,71 %	−67,14 %	-	−67,39 %
Current Ratio	0,03	0,28	6,93	-
Quick Ratio	0,03	0,28	6,93	-
Equity Ratio	−0,27	−2,63	0,86	1
Gross Profit Margin	100 %	100 %	-	100 %