EMIRA EIENDOM AS

8663 MOSJØEN

Finances

Share Ownership

Return on Equity

16,11 %

Current Ratio

5,76

Debt-to-Equity Ratio

10,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 811 000	1 694 000	1 213 000	1 025 000
Net Income	272 000	400 000	132 000	72 000
Total Assets	19 380 000	15 952 000	11 955 000	8 906 000
Total Equity	1 688 000	1 416 000	1 016 000	884 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 811 000	1 694 000	1 213 000	1 025 000
Expenditure	749 000	726 000	643 000	544 000
Operating Profit	1 063 000	968 000	570 000	482 000
Financial Income	1 000	0	0	0
Financial Costs	715 000	455 000	401 000	390 000
Financial Balance	−714 000	−455 000	−401 000	−390 000
Earnings Before Tax	349 000	513 000	169 000	92 000
Tax	77 000	113 000	37 000	21 000
Net Income	272 000	400 000	132 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 602 000	15 149 000	11 487 000	8 519 000
Total Current Assets	778 000	803 000	468 000	387 000
Total Assets	19 380 000	15 952 000	11 955 000	8 906 000
Total Retained Equity	1 308 000	1 036 000	636 000	504 000
Total Equity	1 688 000	1 416 000	1 016 000	884 000
Total Long-Term Debt	17 359 000	14 396 000	10 917 000	7 999 000
Total Current Debt	135 000	140 000	22 000	23 000
Total Equity and Debt	19 380 000	15 952 000	11 955 000	8 906 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 000	0	6 000	0
Other Income	1 806 000	1 694 000	1 206 000	1 025 000
Revenue	1 811 000	1 694 000	1 213 000	1 025 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	17 000	0	0
Depreciation	183 000	183 000	199 000	209 000
Impairment	0	0	0	0
Expenditure	749 000	726 000	643 000	544 000
Operating Profit	1 063 000	968 000	570 000	482 000
Financial Income	1 000	0	0	0
Financial Costs	715 000	455 000	401 000	390 000
Financial Balance	−714 000	−455 000	−401 000	−390 000
Dividends	0	0	0	0
Net Income	272 000	400 000	132 000	72 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 602 000	15 145 000	11 483 000	8 497 000
Machinery and Plant Facilities	0	0	0	17 000
Fixtures	0	0	0	0
Total Tangible Assets	18 602 000	15 145 000	11 483 000	8 515 000
Total Fiancial Fixed Assets	0	4 000	4 000	4 000
Total Fixed Assets	18 602 000	15 149 000	11 487 000	8 519 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	664 000	786 000	434 000	305 000
Total Current Assets	778 000	803 000	468 000	387 000
Total Assets	19 380 000	15 952 000	11 955 000	8 906 000
Total Equity	1 688 000	1 416 000	1 016 000	884 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 359 000	14 396 000	10 917 000	7 999 000
Creditors	12 000	9 000	4 000	9 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	52 000	27 000	18 000	14 000
Total Current Debt	135 000	140 000	22 000	23 000
Total Equity and Debt	19 380 000	15 952 000	11 955 000	8 906 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,11 %	28,25 %	12,99 %	8,14 %
Debt-to-Equity Ratio	10,28	10,17	10,75	9,05
Operating Profit Margin	58,7 %	57,14 %	46,99 %	47,02 %
Current Ratio	5,76	5,74	21,27	16,83
Quick Ratio	5,76	5,74	21,27	16,83
Equity Ratio	0,09	0,09	0,08	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %