EMIL AS

7340 OPPDAL

Finances

Return on Equity

3,61 %

Current Ratio

914,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	122 000	67 000	31 248 000	8 160 000
Net Income	667 000	308 000	31 104 000	7 912 000
Total Assets	18 497 000	17 828 000	17 543 000	18 596 000
Total Equity	18 492 000	17 825 000	17 517 000	14 460 000

Income (NOK)	2022	2021	2020	2019
Revenue	122 000	67 000	31 248 000	8 160 000
Expenditure	177 000	176 000	114 000	21 000
Operating Profit	−54 000	−109 000	31 134 000	8 139 000
Financial Income	721 000	417 000	150 000	42 000
Financial Costs	0	0	181 000	269 000
Financial Balance	721 000	417 000	−31 000	−227 000
Earnings Before Tax	667 000	308 000	31 104 000	7 912 000
Tax	0	0	0	0
Net Income	667 000	308 000	31 104 000	7 912 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 926 000	11 977 000	11 183 000	17 609 000
Total Current Assets	4 571 000	5 851 000	6 361 000	987 000
Total Assets	18 497 000	17 828 000	17 543 000	18 596 000
Total Retained Equity	17 929 000	17 262 000	16 954 000	13 480 000
Total Equity	18 492 000	17 825 000	17 517 000	14 460 000
Total Long-Term Debt	0	0	0	4 135 000
Total Current Debt	5 000	3 000	27 000	2 000
Total Equity and Debt	18 497 000	17 828 000	17 543 000	18 596 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	122 000	67 000	0	0
Other Income	0	0	31 248 000	8 160 000
Revenue	122 000	67 000	31 248 000	8 160 000
Cost of Goods Sold	0	0	0	0
Salary Costs	21 000	20 000	0	0
Depreciation	92 000	21 000	0	0
Impairment	0	0	0	0
Expenditure	177 000	176 000	114 000	21 000
Operating Profit	−54 000	−109 000	31 134 000	8 139 000
Financial Income	721 000	417 000	150 000	42 000
Financial Costs	0	0	181 000	269 000
Financial Balance	721 000	417 000	−31 000	−227 000
Dividends	0	0	11 840 000	8 000 000
Net Income	667 000	308 000	31 104 000	7 912 000

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	809 000	901 000	0	0
Total Tangible Assets	809 000	901 000	0	0
Total Fiancial Fixed Assets	13 117 000	11 076 000	11 183 000	17 609 000
Total Fixed Assets	13 926 000	11 977 000	11 183 000	17 609 000
Stock	0	0	0	0
Total Investments	528 000	0	0	0
Cash, Bank	3 489 000	5 424 000	6 355 000	987 000
Total Current Assets	4 571 000	5 851 000	6 361 000	987 000
Total Assets	18 497 000	17 828 000	17 543 000	18 596 000
Total Equity	18 492 000	17 825 000	17 517 000	14 460 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	4 135 000
Creditors	0	1 000	1 000	1 000
Unpaid Taxes	5 000	0	0	0
Dividends	0	0	11 840 000	8 000 000
Other Current Debt	0	2 000	26 000	1 000
Total Current Debt	5 000	3 000	27 000	2 000
Total Equity and Debt	18 497 000	17 828 000	17 543 000	18 596 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,61 %	1,73 %	177,56 %	54,72 %
Debt-to-Equity Ratio	0	0	0	0,29
Operating Profit Margin	−44,26 %	−162,69 %	99,64 %	99,74 %
Current Ratio	914,2	1 950,33	235,59	493,5
Quick Ratio	914,2	1 950,33	235,59	493,5
Equity Ratio	1	1	1	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %