EMALJE EIGEDOM AS

6800 FØRDE

Finances

Share Ownership

Return on Equity

29,15 %

Current Ratio

0,23

Debt-to-Equity Ratio

2,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	721 000	720 000	720 000	720 000
Net Income	230 000	139 000	215 000	−73 000
Total Assets	4 870 000	4 667 000	5 159 000	5 096 000
Total Equity	789 000	559 000	1 920 000	1 705 000

Income (NOK)	2022	2021	2020	2019
Revenue	721 000	720 000	720 000	720 000
Expenditure	340 000	475 000	359 000	723 000
Operating Profit	381 000	246 000	361 000	−3 000
Financial Income	0	0	0	0
Financial Costs	86 000	67 000	86 000	91 000
Financial Balance	−86 000	−67 000	−86 000	−91 000
Earnings Before Tax	295 000	179 000	275 000	−94 000
Tax	65 000	39 000	61 000	−21 000
Net Income	230 000	139 000	215 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 416 000	4 538 000	4 660 000	4 782 000
Total Current Assets	454 000	129 000	499 000	313 000
Total Assets	4 870 000	4 667 000	5 159 000	5 096 000
Total Retained Equity	685 000	455 000	1 816 000	1 601 000
Total Equity	789 000	559 000	1 920 000	1 705 000
Total Long-Term Debt	2 072 000	2 158 000	2 248 000	2 306 000
Total Current Debt	2 009 000	1 950 000	991 000	1 084 000
Total Equity and Debt	4 870 000	4 667 000	5 159 000	5 096 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	721 000	720 000	720 000	720 000
Revenue	721 000	720 000	720 000	720 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	122 000	122 000	122 000	122 000
Impairment	0	0	0	0
Expenditure	340 000	475 000	359 000	723 000
Operating Profit	381 000	246 000	361 000	−3 000
Financial Income	0	0	0	0
Financial Costs	86 000	67 000	86 000	91 000
Financial Balance	−86 000	−67 000	−86 000	−91 000
Dividends	0	1 500 000	0	0
Net Income	230 000	139 000	215 000	−73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 416 000	4 538 000	4 660 000	4 782 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 416 000	4 538 000	4 660 000	4 782 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 416 000	4 538 000	4 660 000	4 782 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	437 000	123 000	499 000	313 000
Total Current Assets	454 000	129 000	499 000	313 000
Total Assets	4 870 000	4 667 000	5 159 000	5 096 000
Total Equity	789 000	559 000	1 920 000	1 705 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 072 000	2 158 000	2 248 000	2 306 000
Creditors	27 000	11 000	54 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	1 500 000	0	0
Other Current Debt	1 914 000	1 898 000	899 000	1 083 000
Total Current Debt	2 009 000	1 950 000	991 000	1 084 000
Total Equity and Debt	4 870 000	4 667 000	5 159 000	5 096 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,15 %	24,87 %	11,2 %	−4,28 %
Debt-to-Equity Ratio	2,63	3,86	1,17	1,35
Operating Profit Margin	52,84 %	34,17 %	50,14 %	−0,42 %
Current Ratio	0,23	0,07	0,5	0,29
Quick Ratio	0,23	0,07	0,5	0,29
Equity Ratio	0,16	0,12	0,37	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %