EMR & PARTNERS AS

2760 BRANDBU

Finances

Return on Equity

0,61 %

Current Ratio

1,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 633 000	1 308 000	1 761 000	1 028 000
Net Income	25 000	−12 000	3 868 000	−515 000
Total Assets	4 466 000	4 387 000	4 406 000	800 000
Total Equity	4 129 000	4 098 000	4 110 000	242 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 633 000	1 308 000	1 761 000	1 028 000
Expenditure	1 601 000	1 271 000	1 340 000	1 338 000
Operating Profit	32 000	37 000	421 000	−311 000
Financial Income	0	0	3 460 000	0
Financial Costs	0	40 000	0	205 000
Financial Balance	0	−40 000	3 460 000	−205 000
Earnings Before Tax	31 000	−4 000	3 880 000	−515 000
Tax	7 000	8 000	13 000	0
Net Income	25 000	−12 000	3 868 000	−515 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 890 000	155 000	173 000	336 000
Total Current Assets	576 000	4 232 000	4 232 000	463 000
Total Assets	4 466 000	4 387 000	4 406 000	800 000
Total Retained Equity	3 842 000	3 811 000	3 823 000	−44 000
Total Equity	4 129 000	4 098 000	4 110 000	242 000
Total Long-Term Debt	5 000	5 000	5 000	5 000
Total Current Debt	332 000	284 000	291 000	553 000
Total Equity and Debt	4 466 000	4 387 000	4 406 000	800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 633 000	1 308 000	1 761 000	1 028 000
Other Income	0	0	0	0
Revenue	1 633 000	1 308 000	1 761 000	1 028 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 561 000	1 232 000	1 302 000	1 311 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 601 000	1 271 000	1 340 000	1 338 000
Operating Profit	32 000	37 000	421 000	−311 000
Financial Income	0	0	3 460 000	0
Financial Costs	0	40 000	0	205 000
Financial Balance	0	−40 000	3 460 000	−205 000
Dividends	0	0	0	0
Net Income	25 000	−12 000	3 868 000	−515 000

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	3 890 000	155 000	173 000	336 000
Total Fixed Assets	3 890 000	155 000	173 000	336 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	563 000	513 000	503 000	450 000
Total Current Assets	576 000	4 232 000	4 232 000	463 000
Total Assets	4 466 000	4 387 000	4 406 000	800 000
Total Equity	4 129 000	4 098 000	4 110 000	242 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	5 000	5 000	5 000
Creditors	11 000	10 000	9 000	9 000
Unpaid Taxes	197 000	160 000	154 000	47 000
Dividends	0	0	0	0
Other Current Debt	117 000	107 000	116 000	497 000
Total Current Debt	332 000	284 000	291 000	553 000
Total Equity and Debt	4 466 000	4 387 000	4 406 000	800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,61 %	−0,29 %	94,11 %	−212,81 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	1,96 %	2,83 %	23,91 %	−30,25 %
Current Ratio	1,73	14,9	14,54	0,84
Quick Ratio	1,73	14,9	14,54	0,84
Equity Ratio	0,92	0,93	0,93	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %