E & M RESTORANTS AS

4910 LYNGØR

Finances

Share Ownership

Return on Equity

65,09 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 107 000	8 909 000	8 073 000	4 812 000
Net Income	537 000	852 000	1 094 000	242 000
Total Assets	1 623 000	3 280 000	2 386 000	653 000
Total Equity	825 000	2 298 000	1 447 000	352 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 107 000	8 909 000	8 073 000	4 812 000
Expenditure	8 397 000	7 819 000	6 659 000	4 560 000
Operating Profit	710 000	1 090 000	1 414 000	253 000
Financial Income	2 000	0	0	0
Financial Costs	9 000	8 000	2 000	4 000
Financial Balance	−7 000	−8 000	−2 000	−4 000
Earnings Before Tax	702 000	1 082 000	1 412 000	249 000
Tax	165 000	231 000	318 000	7 000
Net Income	537 000	852 000	1 094 000	242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	285 000	396 000	146 000	119 000
Total Current Assets	1 339 000	2 883 000	2 239 000	534 000
Total Assets	1 623 000	3 280 000	2 386 000	653 000
Total Retained Equity	795 000	2 268 000	1 417 000	322 000
Total Equity	825 000	2 298 000	1 447 000	352 000
Total Long-Term Debt	0	0	12 000	0
Total Current Debt	798 000	981 000	927 000	301 000
Total Equity and Debt	1 623 000	3 280 000	2 386 000	653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 647 000	8 345 000	7 287 000	4 439 000
Other Income	459 000	564 000	786 000	373 000
Revenue	9 107 000	8 909 000	8 073 000	4 812 000
Cost of Goods Sold	2 714 000	2 579 000	2 413 000	1 590 000
Salary Costs	3 810 000	3 430 000	2 674 000	1 712 000
Depreciation	136 000	84 000	58 000	61 000
Impairment	0	0	0	0
Expenditure	8 397 000	7 819 000	6 659 000	4 560 000
Operating Profit	710 000	1 090 000	1 414 000	253 000
Financial Income	2 000	0	0	0
Financial Costs	9 000	8 000	2 000	4 000
Financial Balance	−7 000	−8 000	−2 000	−4 000
Dividends	2 010 000	0	0	0
Net Income	537 000	852 000	1 094 000	242 000

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	285 000	396 000	146 000	119 000
Total Tangible Assets	285 000	396 000	146 000	119 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	285 000	396 000	146 000	119 000
Stock	81 000	99 000	85 000	57 000
Total Investments	0	0	0	0
Cash, Bank	860 000	1 856 000	1 521 000	65 000
Total Current Assets	1 339 000	2 883 000	2 239 000	534 000
Total Assets	1 623 000	3 280 000	2 386 000	653 000
Total Equity	825 000	2 298 000	1 447 000	352 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	12 000	0
Creditors	72 000	58 000	142 000	111 000
Unpaid Taxes	155 000	187 000	70 000	51 000
Dividends	2 010 000	0	0	0
Other Current Debt	406 000	506 000	398 000	132 000
Total Current Debt	798 000	981 000	927 000	301 000
Total Equity and Debt	1 623 000	3 280 000	2 386 000	653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,09 %	37,08 %	75,6 %	68,75 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	7,8 %	12,23 %	17,52 %	5,26 %
Current Ratio	1,68	2,94	2,42	1,77
Quick Ratio	1,87	3,27	2,66	2,19
Equity Ratio	0,51	0,7	0,61	0,54
Gross Profit Margin	70,2 %	71,05 %	70,11 %	66,96 %