EMBLA CONSULT AS

0257 OSLO

Finances

Share Ownership

Return on Equity

766,67 %

Current Ratio

0,85

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	370 000	882 000	980 000	956 000
Net Income	−138 000	28 000	−32 000	−14 000
Total Assets	363 000	520 000	694 000	540 000
Total Equity	−18 000	119 000	91 000	123 000

Income (NOK)	2022	2021	2020	2019
Revenue	370 000	882 000	980 000	956 000
Expenditure	514 000	850 000	1 012 000	970 000
Operating Profit	−144 000	32 000	−32 000	−14 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−145 000	32 000	−32 000	−14 000
Tax	−7 000	4 000	0	0
Net Income	−138 000	28 000	−32 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	94 000	166 000	166 000
Total Current Assets	326 000	426 000	529 000	375 000
Total Assets	363 000	520 000	694 000	540 000
Total Retained Equity	−120 000	18 000	−10 000	22 000
Total Equity	−18 000	119 000	91 000	123 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	382 000	400 000	603 000	417 000
Total Equity and Debt	363 000	520 000	694 000	540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	370 000	882 000	980 000	956 000
Other Income	0	0	0	0
Revenue	370 000	882 000	980 000	956 000
Cost of Goods Sold	118 000	317 000	140 000	131 000
Salary Costs	53 000	299 000	673 000	747 000
Depreciation	63 000	72 000	0	0
Impairment	0	0	0	0
Expenditure	514 000	850 000	1 012 000	970 000
Operating Profit	−144 000	32 000	−32 000	−14 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−138 000	28 000	−32 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	56 000	111 000	111 000
Total Intangible Assets	7 000	56 000	111 000	111 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	31 000	38 000	55 000	55 000
Total Tangible Assets	31 000	38 000	55 000	55 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	94 000	166 000	166 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	58 000	59 000	37 000
Total Current Assets	326 000	426 000	529 000	375 000
Total Assets	363 000	520 000	694 000	540 000
Total Equity	−18 000	119 000	91 000	123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	151 000	263 000	46 000	0
Unpaid Taxes	−6 000	129 000	266 000	256 000
Dividends	0	0	0	0
Other Current Debt	237 000	5 000	291 000	162 000
Total Current Debt	382 000	400 000	603 000	417 000
Total Equity and Debt	363 000	520 000	694 000	540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	766,67 %	23,53 %	−35,16 %	−11,38 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−38,92 %	3,63 %	−3,27 %	−1,46 %
Current Ratio	0,85	1,07	0,88	0,9
Quick Ratio	0,85	1,07	0,88	0,9
Equity Ratio	−0,05	0,23	0,13	0,23
Gross Profit Margin	68,11 %	64,06 %	85,71 %	86,3 %