EMBLA BYGG AS

0287 OSLO

Finances

Share Ownership

Return on Equity

82,52 %

Current Ratio

1,24

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 200 000	8 753 000	8 070 000	4 804 000
Net Income	472 000	−605 000	341 000	−184 000
Total Assets	2 716 000	1 429 000	2 608 000	850 000
Total Equity	572 000	100 000	345 000	4 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 200 000	8 753 000	8 070 000	4 804 000
Expenditure	9 669 000	9 357 000	7 703 000	4 989 000
Operating Profit	531 000	−605 000	367 000	−184 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	1 000	3 000	0
Financial Balance	−3 000	−1 000	−3 000	1 000
Earnings Before Tax	529 000	−605 000	364 000	−184 000
Tax	57 000	0	23 000	0
Net Income	472 000	−605 000	341 000	−184 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	68 000	131 000	199 000	122 000
Total Current Assets	2 648 000	1 298 000	2 409 000	728 000
Total Assets	2 716 000	1 429 000	2 608 000	850 000
Total Retained Equity	472 000	0	245 000	−96 000
Total Equity	572 000	100 000	345 000	4 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	2 142 000	1 329 000	2 263 000	847 000
Total Equity and Debt	2 716 000	1 429 000	2 608 000	850 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 083 000	8 753 000	8 070 000	4 804 000
Other Income	117 000	0	0	0
Revenue	10 200 000	8 753 000	8 070 000	4 804 000
Cost of Goods Sold	5 000	0	0	0
Salary Costs	8 175 000	7 953 000	6 560 000	4 187 000
Depreciation	59 000	101 000	84 000	48 000
Impairment	0	0	0	0
Expenditure	9 669 000	9 357 000	7 703 000	4 989 000
Operating Profit	531 000	−605 000	367 000	−184 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	1 000	3 000	0
Financial Balance	−3 000	−1 000	−3 000	1 000
Dividends	0	0	0	0
Net Income	472 000	−605 000	341 000	−184 000

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	68 000	131 000	199 000	122 000
Total Tangible Assets	68 000	131 000	199 000	122 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	68 000	131 000	199 000	122 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 518 000	821 000	2 366 000	687 000
Total Current Assets	2 648 000	1 298 000	2 409 000	728 000
Total Assets	2 716 000	1 429 000	2 608 000	850 000
Total Equity	572 000	100 000	345 000	4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	280 000	4 000	16 000	9 000
Unpaid Taxes	1 044 000	610 000	1 611 000	441 000
Dividends	0	0	0	0
Other Current Debt	763 000	715 000	613 000	397 000
Total Current Debt	2 142 000	1 329 000	2 263 000	847 000
Total Equity and Debt	2 716 000	1 429 000	2 608 000	850 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,52 %	−605 %	98,84 %	−4 600 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	5,21 %	−6,91 %	4,55 %	−3,83 %
Current Ratio	1,24	0,98	1,06	0,86
Quick Ratio	1,24	0,98	1,06	0,86
Equity Ratio	0,21	0,07	0,13	0
Gross Profit Margin	99,95 %	100 %	100 %	100 %