EM MULTI-CLIENT AS

0278 OSLO

Finances

Share Ownership

Return on Equity

35,6 %

Current Ratio

2,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	2 657 000	0	0
Net Income	5 837 000	3 194 000	−339 000	−613 000
Total Assets	30 256 000	15 096 000	13 601 000	11 983 000
Total Equity	16 397 000	13 576 000	7 955 000	8 063 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	2 657 000	0	0
Expenditure	−1 088 000	67 000	81 000	−10 747 000
Operating Profit	1 088 000	2 590 000	−81 000	10 747 000
Financial Income	1 792 000	3 000	1 679 000	269 000
Financial Costs	0	83 000	1 937 000	11 629 000
Financial Balance	1 792 000	−80 000	−258 000	−11 360 000
Earnings Before Tax	2 880 000	2 510 000	−339 000	−613 000
Tax	−2 957 000	−685 000	0	0
Net Income	5 837 000	3 194 000	−339 000	−613 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	30 256 000	15 096 000	13 601 000	11 983 000
Total Assets	30 256 000	15 096 000	13 601 000	11 983 000
Total Retained Equity	−345 458 000	−348 279 000	−353 900 000	−353 792 000
Total Equity	16 397 000	13 576 000	7 955 000	8 063 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	13 859 000	1 520 000	5 647 000	3 920 000
Total Equity and Debt	30 256 000	15 096 000	13 601 000	11 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	2 657 000	0	0
Other Income	0	0	0	0
Revenue	0	2 657 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	1 002 000
Impairment	0	0	0	0
Expenditure	−1 088 000	67 000	81 000	−10 747 000
Operating Profit	1 088 000	2 590 000	−81 000	10 747 000
Financial Income	1 792 000	3 000	1 679 000	269 000
Financial Costs	0	83 000	1 937 000	11 629 000
Financial Balance	1 792 000	−80 000	−258 000	−11 360 000
Dividends	0	0	0	0
Net Income	5 837 000	3 194 000	−339 000	−613 000

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	229 000	94 000	103 000	120 000
Total Current Assets	30 256 000	15 096 000	13 601 000	11 983 000
Total Assets	30 256 000	15 096 000	13 601 000	11 983 000
Total Equity	16 397 000	13 576 000	7 955 000	8 063 000
Short-Term Group Debt	13 859 000	359 000	1 913 000	63 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	2 573 000	2 658 000
Total Current Debt	13 859 000	1 520 000	5 647 000	3 920 000
Total Equity and Debt	30 256 000	15 096 000	13 601 000	11 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,6 %	23,53 %	−4,26 %	−7,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	97,48 %	-	-
Current Ratio	2,18	9,93	2,41	3,06
Quick Ratio	2,18	9,93	2,41	3,06
Equity Ratio	0,54	0,9	0,58	0,67
Gross Profit Margin	-	100 %	-	-