EMR CONSULTING AS

5306 ERDAL

Finances

Share Ownership

Return on Equity

−101,96 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 248 000	960 000	646 000	1 421 000
Net Income	−52 000	17 000	−6 000	74 000
Total Assets	289 000	246 000	285 000	317 000
Total Equity	51 000	102 000	85 000	91 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 248 000	960 000	646 000	1 421 000
Expenditure	1 303 000	930 000	654 000	1 317 000
Operating Profit	−56 000	29 000	−8 000	105 000
Financial Income	4 000	3 000	1 000	4 000
Financial Costs	1 000	8 000	1 000	6 000
Financial Balance	3 000	−5 000	0	−2 000
Earnings Before Tax	−53 000	25 000	−8 000	102 000
Tax	−1 000	8 000	−1 000	28 000
Net Income	−52 000	17 000	−6 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	24 000	167 000	210 000
Total Current Assets	289 000	222 000	118 000	106 000
Total Assets	289 000	246 000	285 000	317 000
Total Retained Equity	21 000	72 000	55 000	61 000
Total Equity	51 000	102 000	85 000	91 000
Total Long-Term Debt	0	1 000	6 000	87 000
Total Current Debt	239 000	142 000	195 000	139 000
Total Equity and Debt	289 000	246 000	285 000	317 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 248 000	984 000	646 000	1 421 000
Other Income	0	−24 000	0	0
Revenue	1 248 000	960 000	646 000	1 421 000
Cost of Goods Sold	25 000	6 000	2 000	35 000
Salary Costs	600 000	409 000	295 000	690 000
Depreciation	35 000	40 000	43 000	7 000
Impairment	0	0	0	0
Expenditure	1 303 000	930 000	654 000	1 317 000
Operating Profit	−56 000	29 000	−8 000	105 000
Financial Income	4 000	3 000	1 000	4 000
Financial Costs	1 000	8 000	1 000	6 000
Financial Balance	3 000	−5 000	0	−2 000
Dividends	0	0	0	0
Net Income	−52 000	17 000	−6 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	24 000	15 000	18 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	152 000	192 000
Total Tangible Assets	0	24 000	167 000	210 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	24 000	167 000	210 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	212 000	26 000	45 000	98 000
Total Current Assets	289 000	222 000	118 000	106 000
Total Assets	289 000	246 000	285 000	317 000
Total Equity	51 000	102 000	85 000	91 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	6 000	87 000
Creditors	25 000	24 000	7 000	45 000
Unpaid Taxes	180 000	87 000	87 000	16 000
Dividends	0	0	0	0
Other Current Debt	33 000	20 000	101 000	61 000
Total Current Debt	239 000	142 000	195 000	139 000
Total Equity and Debt	289 000	246 000	285 000	317 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−101,96 %	16,67 %	−7,06 %	81,32 %
Debt-to-Equity Ratio	0	0,01	0,07	0,96
Operating Profit Margin	−4,49 %	3,02 %	−1,24 %	7,39 %
Current Ratio	1,21	1,56	0,61	0,76
Quick Ratio	1,21	1,56	0,61	0,76
Equity Ratio	0,18	0,41	0,3	0,29
Gross Profit Margin	98 %	99,38 %	99,69 %	97,54 %