EMBO EIENDOM AS

2270 FLISA

Finances

Share Ownership

Return on Equity

−4,9 %

Current Ratio

0,39

Debt-to-Equity Ratio

−16,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	539 000	512 000	557 000	419 000
Net Income	17 000	56 000	16 000	−611 000
Total Assets	5 817 000	5 798 000	6 033 000	5 895 000
Total Equity	−347 000	−365 000	−421 000	−437 000

Income (NOK)	2022	2021	2020	2019
Revenue	539 000	512 000	557 000	419 000
Expenditure	310 000	266 000	307 000	786 000
Operating Profit	229 000	247 000	249 000	−367 000
Financial Income	12 000	3 000	3 000	9 000
Financial Costs	223 000	194 000	236 000	253 000
Financial Balance	−211 000	−191 000	−233 000	−244 000
Earnings Before Tax	17 000	56 000	16 000	−611 000
Tax	0	0	0	0
Net Income	17 000	56 000	16 000	−611 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 654 000	5 700 000	5 746 000	5 888 000
Total Current Assets	164 000	99 000	287 000	7 000
Total Assets	5 817 000	5 798 000	6 033 000	5 895 000
Total Retained Equity	−956 000	−974 000	−1 030 000	−1 046 000
Total Equity	−347 000	−365 000	−421 000	−437 000
Total Long-Term Debt	5 740 000	5 964 000	6 194 000	6 207 000
Total Current Debt	425 000	199 000	259 000	125 000
Total Equity and Debt	5 817 000	5 798 000	6 033 000	5 895 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	539 000	512 000	557 000	419 000
Revenue	539 000	512 000	557 000	419 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	46 000	46 000	142 000	201 000
Impairment	0	0	0	0
Expenditure	310 000	266 000	307 000	786 000
Operating Profit	229 000	247 000	249 000	−367 000
Financial Income	12 000	3 000	3 000	9 000
Financial Costs	223 000	194 000	236 000	253 000
Financial Balance	−211 000	−191 000	−233 000	−244 000
Dividends	0	0	0	0
Net Income	17 000	56 000	16 000	−611 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 649 000	5 675 000	5 701 000	5 823 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	25 000	45 000	65 000
Total Tangible Assets	5 654 000	5 700 000	5 746 000	5 888 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 654 000	5 700 000	5 746 000	5 888 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	69 000	12 000	2 000
Total Current Assets	164 000	99 000	287 000	7 000
Total Assets	5 817 000	5 798 000	6 033 000	5 895 000
Total Equity	−347 000	−365 000	−421 000	−437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 740 000	5 964 000	6 194 000	6 207 000
Creditors	95 000	33 000	77 000	74 000
Unpaid Taxes	21 000	5 000	18 000	16 000
Dividends	0	0	0	0
Other Current Debt	309 000	160 000	165 000	35 000
Total Current Debt	425 000	199 000	259 000	125 000
Total Equity and Debt	5 817 000	5 798 000	6 033 000	5 895 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,9 %	−15,34 %	−3,8 %	139,82 %
Debt-to-Equity Ratio	−16,54	−16,34	−14,71	−14,2
Operating Profit Margin	42,49 %	48,24 %	44,7 %	−87,59 %
Current Ratio	0,39	0,5	1,11	0,06
Quick Ratio	0,39	0,5	1,11	0,06
Equity Ratio	−0,06	−0,06	−0,07	−0,07
Gross Profit Margin	100 %	100 %	100 %	100 %