EMG EIENDOM AS

0485 OSLO

Finances

Share Ownership

Return on Equity

9,95 %

Current Ratio

9,25

Debt-to-Equity Ratio

1,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 239 000	1 257 000	1 187 000	1 144 000
Net Income	498 000	549 000	515 000	441 000
Total Assets	14 957 000	15 246 000	14 692 000	14 169 000
Total Equity	5 003 000	4 504 000	3 955 000	3 440 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 239 000	1 257 000	1 187 000	1 144 000
Expenditure	238 000	301 000	222 000	211 000
Operating Profit	1 001 000	957 000	965 000	933 000
Financial Income	12 000	1 000	1 000	0
Financial Costs	374 000	253 000	305 000	368 000
Financial Balance	−362 000	−252 000	−304 000	−368 000
Earnings Before Tax	639 000	704 000	661 000	565 000
Tax	141 000	155 000	145 000	124 000
Net Income	498 000	549 000	515 000	441 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 071 000	13 071 000	13 071 000	13 071 000
Total Current Assets	1 886 000	2 175 000	1 622 000	1 098 000
Total Assets	14 957 000	15 246 000	14 692 000	14 169 000
Total Retained Equity	4 903 000	4 404 000	3 855 000	3 340 000
Total Equity	5 003 000	4 504 000	3 955 000	3 440 000
Total Long-Term Debt	9 750 000	10 540 000	10 540 000	10 567 000
Total Current Debt	204 000	202 000	197 000	162 000
Total Equity and Debt	14 957 000	15 246 000	14 692 000	14 169 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 239 000	1 257 000	1 187 000	1 144 000
Revenue	1 239 000	1 257 000	1 187 000	1 144 000
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	238 000	301 000	222 000	211 000
Operating Profit	1 001 000	957 000	965 000	933 000
Financial Income	12 000	1 000	1 000	0
Financial Costs	374 000	253 000	305 000	368 000
Financial Balance	−362 000	−252 000	−304 000	−368 000
Dividends	0	0	0	0
Net Income	498 000	549 000	515 000	441 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 071 000	13 071 000	13 071 000	13 071 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 071 000	13 071 000	13 071 000	13 071 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 071 000	13 071 000	13 071 000	13 071 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 886 000	2 175 000	1 618 000	1 094 000
Total Current Assets	1 886 000	2 175 000	1 622 000	1 098 000
Total Assets	14 957 000	15 246 000	14 692 000	14 169 000
Total Equity	5 003 000	4 504 000	3 955 000	3 440 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 750 000	10 540 000	10 540 000	10 567 000
Creditors	1 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	62 000	46 000	52 000	38 000
Total Current Debt	204 000	202 000	197 000	162 000
Total Equity and Debt	14 957 000	15 246 000	14 692 000	14 169 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,95 %	12,19 %	13,02 %	12,82 %
Debt-to-Equity Ratio	1,95	2,34	2,66	3,07
Operating Profit Margin	80,79 %	76,13 %	81,3 %	81,56 %
Current Ratio	9,25	10,77	8,23	6,78
Quick Ratio	9,25	10,77	8,23	6,78
Equity Ratio	0,33	0,3	0,27	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %