EMK ELEKTRO AS

2270 FLISA

Finances

Share Ownership

Return on Equity

83,9 %

Current Ratio

1,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 767 000	1 218 000	1 550 000	1 928 000
Net Income	172 000	−185 000	53 000	32 000
Total Assets	803 000	351 000	883 000	786 000
Total Equity	205 000	33 000	219 000	166 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 767 000	1 218 000	1 550 000	1 928 000
Expenditure	1 560 000	1 411 000	1 471 000	1 875 000
Operating Profit	207 000	−193 000	78 000	52 000
Financial Income	0	0	0	0
Financial Costs	24 000	7 000	9 000	11 000
Financial Balance	−24 000	−7 000	−9 000	−11 000
Earnings Before Tax	183 000	−200 000	69 000	41 000
Tax	12 000	−15 000	16 000	9 000
Net Income	172 000	−185 000	53 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	515 000	164 000	140 000	164 000
Total Current Assets	288 000	187 000	743 000	622 000
Total Assets	803 000	351 000	883 000	786 000
Total Retained Equity	175 000	3 000	189 000	136 000
Total Equity	205 000	33 000	219 000	166 000
Total Long-Term Debt	409 000	76 000	129 000	165 000
Total Current Debt	189 000	242 000	535 000	455 000
Total Equity and Debt	803 000	351 000	883 000	786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 767 000	1 218 000	1 550 000	1 928 000
Other Income	0	0	0	0
Revenue	1 767 000	1 218 000	1 550 000	1 928 000
Cost of Goods Sold	232 000	270 000	126 000	411 000
Salary Costs	802 000	769 000	969 000	1 092 000
Depreciation	57 000	23 000	23 000	23 000
Impairment	0	0	0	0
Expenditure	1 560 000	1 411 000	1 471 000	1 875 000
Operating Profit	207 000	−193 000	78 000	52 000
Financial Income	0	0	0	0
Financial Costs	24 000	7 000	9 000	11 000
Financial Balance	−24 000	−7 000	−9 000	−11 000
Dividends	0	0	0	0
Net Income	172 000	−185 000	53 000	32 000

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	515 000	163 000	136 000	159 000
Total Tangible Assets	515 000	163 000	136 000	159 000
Total Fiancial Fixed Assets	0	1 000	4 000	5 000
Total Fixed Assets	515 000	164 000	140 000	164 000
Stock	49 000	63 000	20 000	0
Total Investments	0	0	0	0
Cash, Bank	72 000	20 000	71 000	167 000
Total Current Assets	288 000	187 000	743 000	622 000
Total Assets	803 000	351 000	883 000	786 000
Total Equity	205 000	33 000	219 000	166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	409 000	76 000	129 000	165 000
Creditors	12 000	40 000	74 000	6 000
Unpaid Taxes	63 000	122 000	216 000	175 000
Dividends	0	0	0	0
Other Current Debt	114 000	80 000	231 000	268 000
Total Current Debt	189 000	242 000	535 000	455 000
Total Equity and Debt	803 000	351 000	883 000	786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,9 %	−560,61 %	24,2 %	19,28 %
Debt-to-Equity Ratio	2	2,3	0,59	0,99
Operating Profit Margin	11,71 %	−15,85 %	5,03 %	2,7 %
Current Ratio	1,52	0,77	1,39	1,37
Quick Ratio	2,06	1,04	1,44	1,37
Equity Ratio	0,26	0,09	0,25	0,21
Gross Profit Margin	86,87 %	77,83 %	91,87 %	78,68 %