EMRA AS

1766 HALDEN

Finances

Share Ownership

Return on Equity

13,8 %

Current Ratio

10,35

Debt-to-Equity Ratio

3,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	202 000	193 000	194 000
Net Income	41 000	51 000	48 000	43 000
Total Assets	1 422 000	1 429 000	1 426 000	1 429 000
Total Equity	297 000	256 000	205 000	157 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	202 000	193 000	194 000
Expenditure	98 000	102 000	83 000	83 000
Operating Profit	102 000	100 000	110 000	111 000
Financial Income	0	0	0	0
Financial Costs	50 000	34 000	48 000	56 000
Financial Balance	−50 000	−34 000	−48 000	−56 000
Earnings Before Tax	52 000	66 000	62 000	55 000
Tax	11 000	14 000	14 000	12 000
Net Income	41 000	51 000	48 000	43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 039 000	1 039 000	1 039 000	1 039 000
Total Current Assets	383 000	390 000	387 000	390 000
Total Assets	1 422 000	1 429 000	1 426 000	1 429 000
Total Retained Equity	197 000	156 000	105 000	57 000
Total Equity	297 000	256 000	205 000	157 000
Total Long-Term Debt	1 088 000	1 130 000	1 180 000	1 242 000
Total Current Debt	37 000	43 000	41 000	30 000
Total Equity and Debt	1 422 000	1 429 000	1 426 000	1 429 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	200 000	202 000	193 000	194 000
Revenue	200 000	202 000	193 000	194 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	1 000	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	98 000	102 000	83 000	83 000
Operating Profit	102 000	100 000	110 000	111 000
Financial Income	0	0	0	0
Financial Costs	50 000	34 000	48 000	56 000
Financial Balance	−50 000	−34 000	−48 000	−56 000
Dividends	0	0	0	0
Net Income	41 000	51 000	48 000	43 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	950 000	950 000	950 000	950 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	950 000	950 000	950 000	950 000
Total Fiancial Fixed Assets	89 000	89 000	89 000	89 000
Total Fixed Assets	1 039 000	1 039 000	1 039 000	1 039 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	14 000	12 000	16 000
Total Current Assets	383 000	390 000	387 000	390 000
Total Assets	1 422 000	1 429 000	1 426 000	1 429 000
Total Equity	297 000	256 000	205 000	157 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 088 000	1 130 000	1 180 000	1 242 000
Creditors	16 000	11 000	10 000	10 000
Unpaid Taxes	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	9 000	17 000	17 000	8 000
Total Current Debt	37 000	43 000	41 000	30 000
Total Equity and Debt	1 422 000	1 429 000	1 426 000	1 429 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,8 %	19,92 %	23,41 %	27,39 %
Debt-to-Equity Ratio	3,66	4,41	5,76	7,91
Operating Profit Margin	51 %	49,5 %	56,99 %	57,22 %
Current Ratio	10,35	9,07	9,44	13
Quick Ratio	10,35	9,07	9,44	13
Equity Ratio	0,21	0,18	0,14	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %