EMIIL AS

3941 PORSGRUNN

Finances

Share Ownership

Return on Equity

19,59 %

Current Ratio

3,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 235 000	2 956 000	265 000	0
Net Income	115 000	315 000	210 000	−12 000
Total Assets	841 000	774 000	265 000	0
Total Equity	587 000	523 000	208 000	−1 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 235 000	2 956 000	265 000	0
Expenditure	1 088 000	2 552 000	4 000	9 000
Operating Profit	147 000	404 000	261 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Earnings Before Tax	147 000	404 000	261 000	−12 000
Tax	32 000	89 000	51 000	0
Net Income	115 000	315 000	210 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	841 000	774 000	265 000	0
Total Assets	841 000	774 000	265 000	0
Total Retained Equity	557 000	498 000	183 000	−31 000
Total Equity	587 000	523 000	208 000	−1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	254 000	251 000	57 000	1 000
Total Equity and Debt	841 000	774 000	265 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 235 000	1 009 000	265 000	0
Other Income	0	1 947 000	0	0
Revenue	1 235 000	2 956 000	265 000	0
Cost of Goods Sold	120 000	1 507 000	0	0
Salary Costs	870 000	454 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 088 000	2 552 000	4 000	9 000
Operating Profit	147 000	404 000	261 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Dividends	50 000	0	0	0
Net Income	115 000	315 000	210 000	−12 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	834 000	768 000	0	0
Total Current Assets	841 000	774 000	265 000	0
Total Assets	841 000	774 000	265 000	0
Total Equity	587 000	523 000	208 000	−1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 000	27 000	0	0
Unpaid Taxes	41 000	53 000	0	0
Dividends	50 000	0	0	0
Other Current Debt	91 000	83 000	6 000	1 000
Total Current Debt	254 000	251 000	57 000	1 000
Total Equity and Debt	841 000	774 000	265 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	19,59 %	60,23 %	100,96 %	1 200 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	11,9 %	13,67 %	98,49 %	-
Current Ratio	3,31	3,08	4,65	0
Quick Ratio	3,31	3,08	4,65	0
Equity Ratio	0,7	0,68	0,78	-
Gross Profit Margin	90,28 %	49,02 %	100 %	-