EMMILY AS

1639 GAMLE FREDRIKSTAD

Finances

Return on Equity

−123,84 %

Current Ratio

34,6

Debt-to-Equity Ratio

2,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−509 000	−8 000	−7 000	−6 000
Total Assets	1 357 000	2 484 000	2 484 000	2 489 000
Total Equity	411 000	849 000	857 000	864 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	−10 000	8 000	7 000	7 000
Operating Profit	10 000	−8 000	−7 000	−7 000
Financial Income	0	0	0	0
Financial Costs	519 000	0	0	0
Financial Balance	−519 000	0	0	0
Earnings Before Tax	−509 000	−8 000	−7 000	−6 000
Tax	0	0	0	0
Net Income	−509 000	−8 000	−7 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 184 000	2 480 000	2 480 000	2 480 000
Total Current Assets	173 000	4 000	4 000	9 000
Total Assets	1 357 000	2 484 000	2 484 000	2 489 000
Total Retained Equity	301 000	739 000	747 000	754 000
Total Equity	411 000	849 000	857 000	864 000
Total Long-Term Debt	941 000	1 602 000	1 602 000	1 598 000
Total Current Debt	5 000	32 000	25 000	26 000
Total Equity and Debt	1 357 000	2 484 000	2 484 000	2 489 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	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	−10 000	8 000	7 000	7 000
Operating Profit	10 000	−8 000	−7 000	−7 000
Financial Income	0	0	0	0
Financial Costs	519 000	0	0	0
Financial Balance	−519 000	0	0	0
Dividends	0	0	0	0
Net Income	−509 000	−8 000	−7 000	−6 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 184 000	2 480 000	2 480 000	2 480 000
Total Fixed Assets	1 184 000	2 480 000	2 480 000	2 480 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	169 000	0	0	5 000
Total Current Assets	173 000	4 000	4 000	9 000
Total Assets	1 357 000	2 484 000	2 484 000	2 489 000
Total Equity	411 000	849 000	857 000	864 000
Short-Term Group Debt	5 000	5 000	5 000	0
Total Long-Term Debt	941 000	1 602 000	1 602 000	1 598 000
Creditors	0	27 000	20 000	26 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	5 000	32 000	25 000	26 000
Total Equity and Debt	1 357 000	2 484 000	2 484 000	2 489 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−123,84 %	−0,94 %	−0,82 %	−0,69 %
Debt-to-Equity Ratio	2,29	1,89	1,87	1,85
Operating Profit Margin	-	-	-	-
Current Ratio	34,6	0,13	0,16	0,35
Quick Ratio	34,6	0,13	0,16	0,35
Equity Ratio	0,3	0,34	0,35	0,35
Gross Profit Margin	-	-	-	-