EMPIRIO AS

1462 FJELLHAMAR

Finances

Share Ownership

Return on Equity

430,23 %

Current Ratio

0,87

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 253 000	1 219 000	1 188 000	1 148 000
Net Income	−185 000	86 000	41 000	5 000
Total Assets	283 000	452 000	588 000	468 000
Total Equity	−43 000	232 000	146 000	105 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 253 000	1 219 000	1 188 000	1 148 000
Expenditure	1 436 000	1 133 000	1 148 000	1 148 000
Operating Profit	−183 000	86 000	41 000	0
Financial Income	2 000	2 000	4 000	8 000
Financial Costs	3 000	2 000	4 000	3 000
Financial Balance	−1 000	0	0	5 000
Earnings Before Tax	−185 000	86 000	41 000	5 000
Tax	0	0	0	0
Net Income	−185 000	86 000	41 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	283 000	452 000	588 000	468 000
Total Assets	283 000	452 000	588 000	468 000
Total Retained Equity	−143 000	132 000	46 000	5 000
Total Equity	−43 000	232 000	146 000	105 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	326 000	220 000	442 000	364 000
Total Equity and Debt	283 000	452 000	588 000	468 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 253 000	1 219 000	1 188 000	1 148 000
Other Income	0	0	0	0
Revenue	1 253 000	1 219 000	1 188 000	1 148 000
Cost of Goods Sold	45 000	35 000	39 000	48 000
Salary Costs	1 224 000	982 000	958 000	985 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 436 000	1 133 000	1 148 000	1 148 000
Operating Profit	−183 000	86 000	41 000	0
Financial Income	2 000	2 000	4 000	8 000
Financial Costs	3 000	2 000	4 000	3 000
Financial Balance	−1 000	0	0	5 000
Dividends	0	0	0	130 000
Net Income	−185 000	86 000	41 000	5 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	45 000	301 000	106 000
Total Current Assets	283 000	452 000	588 000	468 000
Total Assets	283 000	452 000	588 000	468 000
Total Equity	−43 000	232 000	146 000	105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	22 000	24 000	18 000
Unpaid Taxes	139 000	97 000	307 000	235 000
Dividends	0	0	0	130 000
Other Current Debt	168 000	101 000	111 000	111 000
Total Current Debt	326 000	220 000	442 000	364 000
Total Equity and Debt	283 000	452 000	588 000	468 000

Financial indicators	2022	2021	2020	2019
Return on Equity	430,23 %	37,07 %	28,08 %	4,76 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−14,6 %	7,05 %	3,45 %	0 %
Current Ratio	0,87	2,05	1,33	1,29
Quick Ratio	0,87	2,05	1,33	1,29
Equity Ratio	−0,15	0,51	0,25	0,22
Gross Profit Margin	96,41 %	97,13 %	96,72 %	95,82 %