EMAR EIENDOM AS

3170 SEM

Finances

Return on Equity

−0,24 %

Current Ratio

69,5

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	525 000	263 000	0
Net Income	−53 000	1 666 000	458 000	6 000
Total Assets	34 083 000	34 216 000	20 623 000	12 014 000
Total Equity	22 077 000	22 130 000	20 464 000	12 006 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	525 000	263 000	0
Expenditure	12 000	811 000	516 000	6 000
Operating Profit	−12 000	−286 000	−253 000	−6 000
Financial Income	478 000	2 034 000	701 000	14 000
Financial Costs	360 000	185 000	48 000	0
Financial Balance	118 000	1 849 000	653 000	14 000
Earnings Before Tax	106 000	1 563 000	400 000	8 000
Tax	159 000	−103 000	−58 000	2 000
Net Income	−53 000	1 666 000	458 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 666 000	33 825 000	18 292 000	0
Total Current Assets	417 000	391 000	2 331 000	12 014 000
Total Assets	34 083 000	34 216 000	20 623 000	12 014 000
Total Retained Equity	2 077 000	2 130 000	464 000	6 000
Total Equity	22 077 000	22 130 000	20 464 000	12 006 000
Total Long-Term Debt	12 000 000	12 000 000	0	0
Total Current Debt	6 000	86 000	159 000	7 000
Total Equity and Debt	34 083 000	34 216 000	20 623 000	12 014 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	525 000	263 000	0
Other Income	0	0	0	0
Revenue	0	525 000	263 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	757 000	399 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 000	811 000	516 000	6 000
Operating Profit	−12 000	−286 000	−253 000	−6 000
Financial Income	478 000	2 034 000	701 000	14 000
Financial Costs	360 000	185 000	48 000	0
Financial Balance	118 000	1 849 000	653 000	14 000
Dividends	0	0	0	0
Net Income	−53 000	1 666 000	458 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	159 000	56 000	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	33 666 000	33 666 000	18 236 000	0
Total Fixed Assets	33 666 000	33 825 000	18 292 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	391 000	1 641 000	12 014 000
Total Current Assets	417 000	391 000	2 331 000	12 014 000
Total Assets	34 083 000	34 216 000	20 623 000	12 014 000
Total Equity	22 077 000	22 130 000	20 464 000	12 006 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 000 000	12 000 000	0	0
Creditors	6 000	1 000	3 000	6 000
Unpaid Taxes	0	11 000	118 000	0
Dividends	0	0	0	0
Other Current Debt	0	75 000	38 000	0
Total Current Debt	6 000	86 000	159 000	7 000
Total Equity and Debt	34 083 000	34 216 000	20 623 000	12 014 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,24 %	7,53 %	2,24 %	0,05 %
Debt-to-Equity Ratio	0,54	0,54	0	0
Operating Profit Margin	-	−54,48 %	−96,2 %	-
Current Ratio	69,5	4,55	14,66	1 716,29
Quick Ratio	69,5	4,55	14,66	1 716,29
Equity Ratio	0,65	0,65	0,99	1
Gross Profit Margin	-	100 %	100 %	-