EMBLA BUNADER KVADRAT AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

17,32 %

Current Ratio

1,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 407 000	12 007 000	10 494 000	7 794 000
Net Income	549 000	2 215 000	1 128 000	−382 000
Total Assets	6 376 000	6 115 000	5 310 000	3 542 000
Total Equity	3 170 000	3 222 000	1 907 000	779 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 407 000	12 007 000	10 494 000	7 794 000
Expenditure	11 540 000	9 159 000	9 250 000	8 071 000
Operating Profit	867 000	2 849 000	1 242 000	−277 000
Financial Income	12 000	30 000	51 000	2 000
Financial Costs	176 000	54 000	166 000	107 000
Financial Balance	−164 000	−24 000	−115 000	−105 000
Earnings Before Tax	703 000	2 825 000	1 128 000	−382 000
Tax	155 000	611 000	0	0
Net Income	549 000	2 215 000	1 128 000	−382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 000	30 000	41 000	40 000
Total Current Assets	6 322 000	6 085 000	5 269 000	3 502 000
Total Assets	6 376 000	6 115 000	5 310 000	3 542 000
Total Retained Equity	2 070 000	2 122 000	807 000	−321 000
Total Equity	3 170 000	3 222 000	1 907 000	779 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 206 000	2 894 000	3 403 000	2 763 000
Total Equity and Debt	6 376 000	6 115 000	5 310 000	3 542 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 407 000	12 007 000	10 443 000	7 769 000
Other Income	0	0	50 000	25 000
Revenue	12 407 000	12 007 000	10 494 000	7 794 000
Cost of Goods Sold	6 943 000	4 745 000	5 528 000	4 662 000
Salary Costs	2 915 000	2 753 000	2 345 000	2 058 000
Depreciation	17 000	32 000	23 000	20 000
Impairment	0	0	0	0
Expenditure	11 540 000	9 159 000	9 250 000	8 071 000
Operating Profit	867 000	2 849 000	1 242 000	−277 000
Financial Income	12 000	30 000	51 000	2 000
Financial Costs	176 000	54 000	166 000	107 000
Financial Balance	−164 000	−24 000	−115 000	−105 000
Dividends	600 000	900 000	0	0
Net Income	549 000	2 215 000	1 128 000	−382 000

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	55 000	30 000	41 000	40 000
Total Tangible Assets	55 000	30 000	41 000	40 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	55 000	30 000	41 000	40 000
Stock	5 029 000	3 001 000	2 831 000	2 318 000
Total Investments	0	0	0	0
Cash, Bank	1 092 000	2 783 000	2 249 000	1 011 000
Total Current Assets	6 322 000	6 085 000	5 269 000	3 502 000
Total Assets	6 376 000	6 115 000	5 310 000	3 542 000
Total Equity	3 170 000	3 222 000	1 907 000	779 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 713 000	494 000	1 037 000	346 000
Unpaid Taxes	441 000	569 000	551 000	471 000
Dividends	600 000	900 000	0	0
Other Current Debt	298 000	320 000	1 814 000	1 946 000
Total Current Debt	3 206 000	2 894 000	3 403 000	2 763 000
Total Equity and Debt	6 376 000	6 115 000	5 310 000	3 542 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,32 %	68,75 %	59,15 %	−49,04 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,99 %	23,73 %	11,84 %	−3,55 %
Current Ratio	1,97	2,1	1,55	1,27
Quick Ratio	−3,47	−56,87	9,21	7,87
Equity Ratio	0,5	0,53	0,36	0,22
Gross Profit Margin	44,04 %	60,48 %	47,32 %	40,18 %