EM-KA CONSULT AS

2830 RAUFOSS

Finances

Share Ownership

Return on Equity

29,96 %

Current Ratio

17,41

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	215 000	−25 000	154 000	349 000
Net Income	136 000	−54 000	94 000	248 000
Total Assets	484 000	323 000	404 000	375 000
Total Equity	454 000	318 000	372 000	278 000

Income (NOK)	2022	2021	2020	2019
Revenue	215 000	−25 000	154 000	349 000
Expenditure	55 000	28 000	33 000	32 000
Operating Profit	159 000	−54 000	120 000	318 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	159 000	−54 000	120 000	318 000
Tax	23 000	0	26 000	70 000
Net Income	136 000	−54 000	94 000	248 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 000	15 000	0	0
Total Current Assets	470 000	308 000	404 000	375 000
Total Assets	484 000	323 000	404 000	375 000
Total Retained Equity	424 000	288 000	342 000	248 000
Total Equity	454 000	318 000	372 000	278 000
Total Long-Term Debt	3 000	5 000	4 000	0
Total Current Debt	27 000	1 000	28 000	97 000
Total Equity and Debt	484 000	323 000	404 000	375 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	215 000	−25 000	154 000	349 000
Other Income	0	0	0	0
Revenue	215 000	−25 000	154 000	349 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	55 000	28 000	33 000	32 000
Operating Profit	159 000	−54 000	120 000	318 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	136 000	−54 000	94 000	248 000

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	12 000	15 000	0	0
Total Tangible Assets	12 000	15 000	0	0
Total Fiancial Fixed Assets	2 000	0	0	0
Total Fixed Assets	14 000	15 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	408 000	281 000	313 000	284 000
Total Current Assets	470 000	308 000	404 000	375 000
Total Assets	484 000	323 000	404 000	375 000
Total Equity	454 000	318 000	372 000	278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	5 000	4 000	0
Creditors	3 000	1 000	0	0
Unpaid Taxes	4 000	0	2 000	25 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	2 000
Total Current Debt	27 000	1 000	28 000	97 000
Total Equity and Debt	484 000	323 000	404 000	375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,96 %	−16,98 %	25,27 %	89,21 %
Debt-to-Equity Ratio	0,01	0,02	0,01	0
Operating Profit Margin	73,95 %	216 %	77,92 %	91,12 %
Current Ratio	17,41	308	14,43	3,87
Quick Ratio	17,41	308	14,43	3,87
Equity Ratio	0,94	0,98	0,92	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %