EMPIG AS

7010 TRONDHEIM

Finances

Return on Equity

−5,26 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 277 000	8 738 000	11 513 000	9 666 000
Net Income	−373 000	426 000	1 457 000	−135 000
Total Assets	15 160 000	13 913 000	10 011 000	7 817 000
Total Equity	7 093 000	7 021 000	6 594 000	5 137 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 277 000	8 738 000	11 513 000	9 666 000
Expenditure	10 143 000	8 611 000	10 040 000	10 296 000
Operating Profit	−865 000	127 000	1 473 000	−630 000
Financial Income	4 000	3 000	14 000	11 000
Financial Costs	10 000	5 000	13 000	33 000
Financial Balance	−6 000	−2 000	1 000	−22 000
Earnings Before Tax	−872 000	125 000	1 474 000	−652 000
Tax	−499 000	−302 000	17 000	−517 000
Net Income	−373 000	426 000	1 457 000	−135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 243 000	2 283 000	1 980 000	1 951 000
Total Current Assets	12 917 000	11 630 000	8 030 000	5 866 000
Total Assets	15 160 000	13 913 000	10 011 000	7 817 000
Total Retained Equity	1 299 000	1 628 000	1 202 000	−255 000
Total Equity	7 093 000	7 021 000	6 594 000	5 137 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 067 000	6 893 000	3 416 000	2 680 000
Total Equity and Debt	15 160 000	13 913 000	10 011 000	7 817 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	47 000	0	0	4 466 000
Other Income	9 230 000	8 738 000	11 513 000	5 200 000
Revenue	9 277 000	8 738 000	11 513 000	9 666 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 637 000	3 838 000	3 398 000	3 474 000
Depreciation	14 000	14 000	7 000	0
Impairment	525 000	0	0	0
Expenditure	10 143 000	8 611 000	10 040 000	10 296 000
Operating Profit	−865 000	127 000	1 473 000	−630 000
Financial Income	4 000	3 000	14 000	11 000
Financial Costs	10 000	5 000	13 000	33 000
Financial Balance	−6 000	−2 000	1 000	−22 000
Dividends	0	0	0	0
Net Income	−373 000	426 000	1 457 000	−135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 236 000	2 262 000	1 945 000	1 951 000
Real Eastate	7 000	21 000	35 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 000	21 000	35 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 243 000	2 283 000	1 980 000	1 951 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 143 000	10 013 000	4 592 000	1 494 000
Total Current Assets	12 917 000	11 630 000	8 030 000	5 866 000
Total Assets	15 160 000	13 913 000	10 011 000	7 817 000
Total Equity	7 093 000	7 021 000	6 594 000	5 137 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 240 000	405 000	1 930 000	2 201 000
Unpaid Taxes	189 000	584 000	265 000	181 000
Dividends	0	0	0	0
Other Current Debt	4 638 000	5 903 000	1 222 000	298 000
Total Current Debt	8 067 000	6 893 000	3 416 000	2 680 000
Total Equity and Debt	15 160 000	13 913 000	10 011 000	7 817 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,26 %	6,07 %	22,1 %	−2,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−9,32 %	1,45 %	12,79 %	−6,52 %
Current Ratio	1,6	1,69	2,35	2,19
Quick Ratio	1,6	1,69	2,35	2,19
Equity Ratio	0,47	0,5	0,66	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %