EMBLA AGENTUR AS

6993 HØYANGER

Finances

Share Ownership

Return on Equity

5,66 %

Current Ratio

1,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 101 000	1 126 000	904 000	950 000
Net Income	3 000	7 000	64 000	63 000
Total Assets	280 000	355 000	328 000	272 000
Total Equity	53 000	50 000	43 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 101 000	1 126 000	904 000	950 000
Expenditure	1 099 000	1 115 000	821 000	869 000
Operating Profit	2 000	11 000	84 000	81 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	2 000	2 000	1 000
Earnings Before Tax	3 000	12 000	85 000	82 000
Tax	0	5 000	21 000	19 000
Net Income	3 000	7 000	64 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	18 000	35 000
Total Current Assets	280 000	355 000	311 000	237 000
Total Assets	280 000	355 000	328 000	272 000
Total Retained Equity	28 000	25 000	19 000	105 000
Total Equity	53 000	50 000	43 000	129 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	228 000	305 000	285 000	143 000
Total Equity and Debt	280 000	355 000	328 000	272 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 101 000	1 126 000	904 000	950 000
Other Income	0	0	0	0
Revenue	1 101 000	1 126 000	904 000	950 000
Cost of Goods Sold	0	0	0	0
Salary Costs	808 000	849 000	504 000	606 000
Depreciation	0	18 000	18 000	18 000
Impairment	0	0	0	0
Expenditure	1 099 000	1 115 000	821 000	869 000
Operating Profit	2 000	11 000	84 000	81 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	2 000	2 000	1 000
Dividends	0	0	150 000	0
Net Income	3 000	7 000	64 000	63 000

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	18 000	35 000
Total Tangible Assets	0	0	18 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	18 000	35 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	280 000	256 000	294 000	232 000
Total Current Assets	280 000	355 000	311 000	237 000
Total Assets	280 000	355 000	328 000	272 000
Total Equity	53 000	50 000	43 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	0
Unpaid Taxes	105 000	100 000	64 000	59 000
Dividends	0	0	150 000	0
Other Current Debt	122 000	200 000	50 000	65 000
Total Current Debt	228 000	305 000	285 000	143 000
Total Equity and Debt	280 000	355 000	328 000	272 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,66 %	14 %	148,84 %	48,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,18 %	0,98 %	9,29 %	8,53 %
Current Ratio	1,23	1,16	1,09	1,66
Quick Ratio	1,23	1,16	1,09	1,66
Equity Ratio	0,19	0,14	0,13	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %