EMI AS

7805 NAMSOS

Finances

Return on Equity

32,24 %

Current Ratio

19,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 433 000	0	33 000	77 000
Net Income	16 432 000	33 418 000	3 490 000	2 198 000
Total Assets	52 975 000	42 565 000	9 842 000	7 673 000
Total Equity	50 975 000	42 544 000	10 126 000	7 635 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 433 000	0	33 000	77 000
Expenditure	207 000	348 000	167 000	72 000
Operating Profit	15 225 000	−347 000	−135 000	4 000
Financial Income	1 000	33 765 000	3 623 000	2 211 000
Financial Costs	0	0	0	0
Financial Balance	1 000	33 765 000	3 623 000	2 211 000
Earnings Before Tax	15 226 000	33 418 000	3 488 000	2 216 000
Tax	0	0	−2 000	18 000
Net Income	16 432 000	33 418 000	3 490 000	2 198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 984 000	22 268 000	978 000	841 000
Total Current Assets	38 992 000	20 297 000	8 863 000	6 832 000
Total Assets	52 975 000	42 565 000	9 842 000	7 673 000
Total Retained Equity	50 874 000	42 442 000	10 024 000	7 534 000
Total Equity	50 975 000	42 544 000	10 126 000	7 635 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	2 000 000	21 000	−284 000	35 000
Total Equity and Debt	52 975 000	42 565 000	9 842 000	7 673 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	33 000	77 000
Other Income	15 433 000	0	0	0
Revenue	15 433 000	0	33 000	77 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	90 000	81 000	47 000	47 000
Impairment	0	0	0	0
Expenditure	207 000	348 000	167 000	72 000
Operating Profit	15 225 000	−347 000	−135 000	4 000
Financial Income	1 000	33 765 000	3 623 000	2 211 000
Financial Costs	0	0	0	0
Financial Balance	1 000	33 765 000	3 623 000	2 211 000
Dividends	8 000 000	0	0	0
Net Income	16 432 000	33 418 000	3 490 000	2 198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	351 000	351 000	351 000	351 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	505 000	595 000	43 000	90 000
Total Tangible Assets	856 000	946 000	394 000	441 000
Total Fiancial Fixed Assets	13 127 000	21 321 000	584 000	400 000
Total Fixed Assets	13 984 000	22 268 000	978 000	841 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	38 990 000	20 297 000	8 263 000	6 432 000
Total Current Assets	38 992 000	20 297 000	8 863 000	6 832 000
Total Assets	52 975 000	42 565 000	9 842 000	7 673 000
Total Equity	50 975 000	42 544 000	10 126 000	7 635 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	0	8 000	−287 000	1 000
Unpaid Taxes	0	−2 000	−12 000	15 000
Dividends	8 000 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 000 000	21 000	−284 000	35 000
Total Equity and Debt	52 975 000	42 565 000	9 842 000	7 673 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,24 %	78,55 %	34,47 %	28,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	98,65 %	-	−409,09 %	5,19 %
Current Ratio	19,5	966,52	−31,21	195,2
Quick Ratio	19,5	966,52	−31,21	195,2
Equity Ratio	0,96	1	1,03	1
Gross Profit Margin	100 %	-	100 %	100 %