EMII BYGG AS

0571 OSLO

Finances

Share Ownership

Return on Equity

285,03 %

Current Ratio

1,07

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 950 000	895 000	741 000	456 000
Net Income	476 000	65 000	−90 000	12 000
Total Assets	2 161 000	74 000	18 000	49 000
Total Equity	167 000	10 000	−55 000	35 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 950 000	895 000	741 000	456 000
Expenditure	3 340 000	830 000	831 000	440 000
Operating Profit	611 000	67 000	−90 000	16 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	1 000	2 000
Financial Balance	−3 000	−1 000	−1 000	−2 000
Earnings Before Tax	608 000	65 000	−91 000	14 000
Tax	132 000	0	0	2 000
Net Income	476 000	65 000	−90 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	30 000	13 000	15 000
Total Current Assets	2 133 000	44 000	5 000	34 000
Total Assets	2 161 000	74 000	18 000	49 000
Total Retained Equity	137 000	−13 000	−79 000	12 000
Total Equity	167 000	10 000	−55 000	35 000
Total Long-Term Debt	6 000	0	0	0
Total Current Debt	1 988 000	64 000	73 000	14 000
Total Equity and Debt	2 161 000	74 000	18 000	49 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 950 000	854 000	741 000	456 000
Other Income	0	41 000	0	0
Revenue	3 950 000	895 000	741 000	456 000
Cost of Goods Sold	89 000	394 000	106 000	91 000
Salary Costs	2 876 000	241 000	527 000	252 000
Depreciation	0	6 000	3 000	2 000
Impairment	0	0	0	0
Expenditure	3 340 000	830 000	831 000	440 000
Operating Profit	611 000	67 000	−90 000	16 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	1 000	2 000
Financial Balance	−3 000	−1 000	−1 000	−2 000
Dividends	326 000	0	0	0
Net Income	476 000	65 000	−90 000	12 000

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	30 000	13 000	15 000
Total Tangible Assets	0	30 000	13 000	15 000
Total Fiancial Fixed Assets	29 000	0	0	0
Total Fixed Assets	29 000	30 000	13 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 838 000	4 000	2 000	26 000
Total Current Assets	2 133 000	44 000	5 000	34 000
Total Assets	2 161 000	74 000	18 000	49 000
Total Equity	167 000	10 000	−55 000	35 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	0	0	0
Creditors	39 000	8 000	15 000	6 000
Unpaid Taxes	813 000	0	0	0
Dividends	326 000	0	0	0
Other Current Debt	679 000	56 000	58 000	6 000
Total Current Debt	1 988 000	64 000	73 000	14 000
Total Equity and Debt	2 161 000	74 000	18 000	49 000

Financial indicators	2022	2021	2020	2019
Return on Equity	285,03 %	650 %	163,64 %	34,29 %
Debt-to-Equity Ratio	0,04	0	−0	0
Operating Profit Margin	15,47 %	7,49 %	−12,15 %	3,51 %
Current Ratio	1,07	0,69	0,07	2,43
Quick Ratio	1,07	0,69	0,07	2,43
Equity Ratio	0,08	0,14	−3,06	0,71
Gross Profit Margin	97,75 %	55,98 %	85,7 %	80,04 %