EMPIRE INDUSTRIBYGG AS

3117 TØNSBERG

Finances

Share Ownership

Return on Equity

2,4 %

Current Ratio

1,69

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020
Revenue	2 056 000	957 000	0
Net Income	6 000	508 000	−1 000
Total Assets	1 316 000	821 000	705 000
Total Equity	250 000	537 000	29 000

Income (NOK)	2022	2021	2020
Revenue	2 056 000	957 000	0
Expenditure	2 008 000	525 000	0
Operating Profit	47 000	432 000	0
Financial Income	1 000	171 000	0
Financial Costs	39 000	0	2 000
Financial Balance	−38 000	171 000	−2 000
Earnings Before Tax	9 000	603 000	−1 000
Tax	4 000	95 000	0
Net Income	6 000	508 000	−1 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	537 000	676 000
Total Current Assets	1 316 000	284 000	29 000
Total Assets	1 316 000	821 000	705 000
Total Retained Equity	220 000	507 000	−1 000
Total Equity	250 000	537 000	29 000
Total Long-Term Debt	285 000	0	676 000
Total Current Debt	781 000	284 000	0
Total Equity and Debt	1 316 000	821 000	705 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 056 000	957 000	0
Other Income	0	0	0
Revenue	2 056 000	957 000	0
Cost of Goods Sold	749 000	132 000	0
Salary Costs	812 000	298 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 008 000	525 000	0
Operating Profit	47 000	432 000	0
Financial Income	1 000	171 000	0
Financial Costs	39 000	0	2 000
Financial Balance	−38 000	171 000	−2 000
Dividends	292 000	0	0
Net Income	6 000	508 000	−1 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	537 000	676 000
Total Fixed Assets	0	537 000	676 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	56 000	193 000	29 000
Total Current Assets	1 316 000	284 000	29 000
Total Assets	1 316 000	821 000	705 000
Total Equity	250 000	537 000	29 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	285 000	0	676 000
Creditors	341 000	48 000	0
Unpaid Taxes	351 000	114 000	0
Dividends	292 000	0	0
Other Current Debt	85 000	28 000	0
Total Current Debt	781 000	284 000	0
Total Equity and Debt	1 316 000	821 000	705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,4 %	94,6 %	−3,45 %	-
Debt-to-Equity Ratio	1,14	0	23,31	-
Operating Profit Margin	2,29 %	45,14 %	-	-
Current Ratio	1,69	1	-	-
Quick Ratio	1,69	1	-	-
Equity Ratio	0,19	0,65	0,04	-
Gross Profit Margin	63,57 %	86,21 %	-	-