EMBLEM CONSULT AS

6013 ÅLESUND

Finances

Share Ownership

Return on Equity

2 %

Current Ratio

1,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	242 000	177 000	382 000	576 000
Net Income	1 000	1 000	0	5 000
Total Assets	142 000	71 000	100 000	99 000
Total Equity	50 000	49 000	48 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	242 000	177 000	382 000	576 000
Expenditure	241 000	178 000	382 000	576 000
Operating Profit	1 000	−1 000	−1 000	0
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Earnings Before Tax	2 000	1 000	0	0
Tax	1 000	0	0	−5 000
Net Income	1 000	1 000	0	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	142 000	71 000	100 000	99 000
Total Assets	142 000	71 000	100 000	99 000
Total Retained Equity	25 000	24 000	24 000	23 000
Total Equity	50 000	49 000	48 000	48 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	93 000	22 000	52 000	51 000
Total Equity and Debt	142 000	71 000	100 000	99 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	242 000	177 000	382 000	576 000
Other Income	0	0	0	0
Revenue	242 000	177 000	382 000	576 000
Cost of Goods Sold	129 000	121 000	133 000	105 000
Salary Costs	54 000	0	178 000	313 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	241 000	178 000	382 000	576 000
Operating Profit	1 000	−1 000	−1 000	0
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Dividends	0	0	0	0
Net Income	1 000	1 000	0	5 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	34 000	16 000	11 000	14 000
Total Investments	0	0	0	0
Cash, Bank	84 000	51 000	83 000	81 000
Total Current Assets	142 000	71 000	100 000	99 000
Total Assets	142 000	71 000	100 000	99 000
Total Equity	50 000	49 000	48 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	6 000	21 000	0
Unpaid Taxes	42 000	−3 000	12 000	17 000
Dividends	0	0	0	0
Other Current Debt	34 000	19 000	19 000	34 000
Total Current Debt	93 000	22 000	52 000	51 000
Total Equity and Debt	142 000	71 000	100 000	99 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 %	2,04 %	0 %	10,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,41 %	−0,56 %	−0,26 %	0 %
Current Ratio	1,53	3,23	1,92	1,94
Quick Ratio	2,41	11,83	2,44	2,68
Equity Ratio	0,35	0,69	0,48	0,48
Gross Profit Margin	46,69 %	31,64 %	65,18 %	81,77 %