EMJOD AS

1470 LØRENSKOG

Finances

Return on Equity

116,31 %

Current Ratio

6,83

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	619 000	0	0	0
Net Income	19 587 000	127 000	320 000	−248 000
Total Assets	20 483 000	1 015 000	930 000	648 000
Total Equity	16 841 000	373 000	247 000	−74 000

Income (NOK)	2022	2021	2020	2019
Revenue	619 000	0	0	0
Expenditure	22 000	18 000	17 000	11 000
Operating Profit	597 000	−18 000	−17 000	−11 000
Financial Income	20 230 000	355 000	540 000	129 000
Financial Costs	1 239 000	211 000	166 000	366 000
Financial Balance	18 991 000	144 000	374 000	−237 000
Earnings Before Tax	19 587 000	127 000	357 000	−248 000
Tax	0	0	37 000	0
Net Income	19 587 000	127 000	320 000	−248 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	589 000	589 000	589 000
Total Current Assets	20 479 000	426 000	341 000	59 000
Total Assets	20 483 000	1 015 000	930 000	648 000
Total Retained Equity	16 811 000	223 000	97 000	−224 000
Total Equity	16 841 000	373 000	247 000	−74 000
Total Long-Term Debt	642 000	642 000	647 000	722 000
Total Current Debt	3 000 000	0	37 000	0
Total Equity and Debt	20 483 000	1 015 000	930 000	648 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	619 000	0	0	0
Revenue	619 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	22 000	18 000	17 000	11 000
Operating Profit	597 000	−18 000	−17 000	−11 000
Financial Income	20 230 000	355 000	540 000	129 000
Financial Costs	1 239 000	211 000	166 000	366 000
Financial Balance	18 991 000	144 000	374 000	−237 000
Dividends	3 000 000	0	0	0
Net Income	19 587 000	127 000	320 000	−248 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	554 000	554 000	554 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	27 000	27 000	27 000
Total Tangible Assets	0	581 000	581 000	581 000
Total Fiancial Fixed Assets	4 000	8 000	8 000	8 000
Total Fixed Assets	4 000	589 000	589 000	589 000
Stock	0	0	0	0
Total Investments	78 000	241 000	7 000	55 000
Cash, Bank	17 857 000	185 000	2 000	4 000
Total Current Assets	20 479 000	426 000	341 000	59 000
Total Assets	20 483 000	1 015 000	930 000	648 000
Total Equity	16 841 000	373 000	247 000	−74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	642 000	642 000	647 000	722 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	3 000 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 000 000	0	37 000	0
Total Equity and Debt	20 483 000	1 015 000	930 000	648 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,31 %	34,05 %	129,55 %	335,14 %
Debt-to-Equity Ratio	0,04	1,72	2,62	−9,76
Operating Profit Margin	96,45 %	-	-	-
Current Ratio	6,83	-	9,22	-
Quick Ratio	6,83	-	9,22	-
Equity Ratio	0,82	0,37	0,27	−0,11
Gross Profit Margin	100 %	-	-	-