EMBALLASJEHUSET AS

1348 RYKKINN

Finances

Share Ownership

Return on Equity

4,17 %

Current Ratio

2,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	82 000	79 000	53 000	70 000
Net Income	2 000	−5 000	0	0
Total Assets	72 000	61 000	53 000	58 000
Total Equity	48 000	46 000	50 000	50 000

Income (NOK)	2022	2021	2020	2019
Revenue	82 000	79 000	53 000	70 000
Expenditure	80 000	84 000	54 000	69 000
Operating Profit	2 000	−5 000	0	0
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	2 000	−5 000	0	0
Tax	0	0	0	0
Net Income	2 000	−5 000	0	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	11 000	0
Total Current Assets	72 000	61 000	42 000	58 000
Total Assets	72 000	61 000	53 000	58 000
Total Retained Equity	−2 000	−4 000	0	0
Total Equity	48 000	46 000	50 000	50 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	25 000	16 000	3 000	8 000
Total Equity and Debt	72 000	61 000	53 000	58 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	82 000	79 000	53 000	70 000
Other Income	0	0	0	0
Revenue	82 000	79 000	53 000	70 000
Cost of Goods Sold	46 000	59 000	35 000	69 000
Salary Costs	0	0	0	0
Depreciation	0	11 000	5 000	0
Impairment	0	0	0	0
Expenditure	80 000	84 000	54 000	69 000
Operating Profit	2 000	−5 000	0	0
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	2 000	−5 000	0	0

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	11 000	0
Total Tangible Assets	0	0	11 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	11 000	0
Stock	59 000	15 000	10 000	22 000
Total Investments	0	0	0	0
Cash, Bank	12 000	27 000	4 000	35 000
Total Current Assets	72 000	61 000	42 000	58 000
Total Assets	72 000	61 000	53 000	58 000
Total Equity	48 000	46 000	50 000	50 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	2 000	0	10 000
Unpaid Taxes	−2 000	−1 000	2 000	−2 000
Dividends	0	0	0	0
Other Current Debt	0	14 000	0	0
Total Current Debt	25 000	16 000	3 000	8 000
Total Equity and Debt	72 000	61 000	53 000	58 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,17 %	−10,87 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,44 %	−6,33 %	0 %	0 %
Current Ratio	2,88	3,81	14	7,25
Quick Ratio	−2,12	61	−6	−4,14
Equity Ratio	0,67	0,75	0,94	0,86
Gross Profit Margin	43,9 %	25,32 %	33,96 %	1,43 %