EM2 SYSTEMER AS

2730 LUNNER

Finances

Share Ownership

Return on Equity

19,57 %

Current Ratio

0,95

Debt-to-Equity Ratio

7,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 840 000	5 977 000	3 301 000	145 000
Net Income	36 000	78 000	85 000	−58 000
Total Assets	3 013 000	1 175 000	1 115 000	140 000
Total Equity	184 000	148 000	70 000	−34 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 840 000	5 977 000	3 301 000	145 000
Expenditure	7 764 000	5 870 000	3 192 000	203 000
Operating Profit	75 000	108 000	110 000	−58 000
Financial Income	3 000	1 000	0	0
Financial Costs	30 000	7 000	1 000	0
Financial Balance	−27 000	−6 000	−1 000	0
Earnings Before Tax	48 000	102 000	109 000	−58 000
Tax	12 000	24 000	24 000	0
Net Income	36 000	78 000	85 000	−58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 655 000	396 000	141 000	26 000
Total Current Assets	1 358 000	779 000	974 000	115 000
Total Assets	3 013 000	1 175 000	1 115 000	140 000
Total Retained Equity	154 000	118 000	40 000	−64 000
Total Equity	184 000	148 000	70 000	−34 000
Total Long-Term Debt	1 407 000	125 000	0	0
Total Current Debt	1 422 000	902 000	1 045 000	174 000
Total Equity and Debt	3 013 000	1 175 000	1 115 000	140 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 601 000	5 961 000	3 280 000	145 000
Other Income	239 000	16 000	20 000	0
Revenue	7 840 000	5 977 000	3 301 000	145 000
Cost of Goods Sold	340 000	207 000	163 000	13 000
Salary Costs	5 742 000	4 511 000	2 274 000	55 000
Depreciation	208 000	142 000	45 000	8 000
Impairment	0	0	0	0
Expenditure	7 764 000	5 870 000	3 192 000	203 000
Operating Profit	75 000	108 000	110 000	−58 000
Financial Income	3 000	1 000	0	0
Financial Costs	30 000	7 000	1 000	0
Financial Balance	−27 000	−6 000	−1 000	0
Dividends	0	0	0	0
Net Income	36 000	78 000	85 000	−58 000

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	1 583 000	396 000	141 000	26 000
Total Tangible Assets	1 583 000	396 000	141 000	26 000
Total Fiancial Fixed Assets	72 000	0	0	0
Total Fixed Assets	1 655 000	396 000	141 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	562 000	697 000	445 000	1 000
Total Current Assets	1 358 000	779 000	974 000	115 000
Total Assets	3 013 000	1 175 000	1 115 000	140 000
Total Equity	184 000	148 000	70 000	−34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 407 000	125 000	0	0
Creditors	121 000	57 000	149 000	53 000
Unpaid Taxes	557 000	361 000	354 000	−6 000
Dividends	0	0	0	0
Other Current Debt	744 000	460 000	531 000	126 000
Total Current Debt	1 422 000	902 000	1 045 000	174 000
Total Equity and Debt	3 013 000	1 175 000	1 115 000	140 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,57 %	52,7 %	121,43 %	170,59 %
Debt-to-Equity Ratio	7,65	0,84	0	−0
Operating Profit Margin	0,96 %	1,81 %	3,33 %	−40 %
Current Ratio	0,95	0,86	0,93	0,66
Quick Ratio	0,95	0,86	0,93	0,66
Equity Ratio	0,06	0,13	0,06	−0,24
Gross Profit Margin	95,66 %	96,54 %	95,06 %	91,03 %