EMACITY AS

3219 SANDEFJORD

Finances

Share Ownership

Return on Equity

313,04 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	863 000	954 000	1 116 000	991 000
Net Income	72 000	−56 000	−52 000	42 000
Total Assets	132 000	160 000	204 000	180 000
Total Equity	23 000	−50 000	6 000	59 000

Income (NOK)	2022	2021	2020	2019
Revenue	863 000	954 000	1 116 000	991 000
Expenditure	811 000	1 014 000	1 180 000	957 000
Operating Profit	52 000	−61 000	−52 000	71 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	52 000	−61 000	−52 000	71 000
Tax	−20 000	−5 000	0	28 000
Net Income	72 000	−56 000	−52 000	42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	132 000	160 000	204 000	180 000
Total Assets	132 000	160 000	204 000	180 000
Total Retained Equity	−7 000	−74 000	−18 000	29 000
Total Equity	23 000	−50 000	6 000	59 000
Total Long-Term Debt	0	20 000	47 000	20 000
Total Current Debt	109 000	189 000	150 000	101 000
Total Equity and Debt	132 000	160 000	204 000	180 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	863 000	954 000	1 116 000	991 000
Other Income	0	0	0	0
Revenue	863 000	954 000	1 116 000	991 000
Cost of Goods Sold	379 000	417 000	521 000	587 000
Salary Costs	220 000	458 000	398 000	70 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	811 000	1 014 000	1 180 000	957 000
Operating Profit	52 000	−61 000	−52 000	71 000
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	72 000	−56 000	−52 000	42 000

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	74 000	81 000	80 000	91 000
Total Investments	0	0	0	0
Cash, Bank	52 000	78 000	124 000	89 000
Total Current Assets	132 000	160 000	204 000	180 000
Total Assets	132 000	160 000	204 000	180 000
Total Equity	23 000	−50 000	6 000	59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	20 000	47 000	20 000
Creditors	3 000	0	2 000	8 000
Unpaid Taxes	21 000	42 000	41 000	19 000
Dividends	0	0	0	0
Other Current Debt	85 000	147 000	107 000	66 000
Total Current Debt	109 000	189 000	150 000	101 000
Total Equity and Debt	132 000	160 000	204 000	180 000

Financial indicators	2022	2021	2020	2019
Return on Equity	313,04 %	112 %	−866,67 %	71,19 %
Debt-to-Equity Ratio	0	−0,4	7,83	0,34
Operating Profit Margin	6,03 %	−6,39 %	−4,66 %	7,16 %
Current Ratio	1,21	0,85	1,36	1,78
Quick Ratio	3,77	1,48	2,91	18
Equity Ratio	0,17	−0,31	0,03	0,33
Gross Profit Margin	56,08 %	56,29 %	53,32 %	40,77 %