EMA CONSULTING AS

1178 OSLO

Finances

Return on Equity

−3,11 %

Current Ratio

4,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	101 000	1 210 000	1 813 000	1 294 000
Net Income	−47 000	1 322 000	32 000	176 000
Total Assets	1 915 000	1 717 000	613 000	528 000
Total Equity	1 513 000	1 560 000	238 000	206 000

Income (NOK)	2022	2021	2020	2019
Revenue	101 000	1 210 000	1 813 000	1 294 000
Expenditure	140 000	1 218 000	1 769 000	1 067 000
Operating Profit	−40 000	−8 000	44 000	227 000
Financial Income	0	1 330 000	0	0
Financial Costs	8 000	0	3 000	1 000
Financial Balance	−8 000	1 330 000	−3 000	−1 000
Earnings Before Tax	−47 000	1 322 000	42 000	226 000
Tax	0	0	9 000	50 000
Net Income	−47 000	1 322 000	32 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	8 000	208 000	200 000
Total Current Assets	1 915 000	1 710 000	406 000	328 000
Total Assets	1 915 000	1 717 000	613 000	528 000
Total Retained Equity	1 483 000	1 530 000	208 000	176 000
Total Equity	1 513 000	1 560 000	238 000	206 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	402 000	157 000	375 000	322 000
Total Equity and Debt	1 915 000	1 717 000	613 000	528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	101 000	1 210 000	1 813 000	1 294 000
Other Income	0	0	0	0
Revenue	101 000	1 210 000	1 813 000	1 294 000
Cost of Goods Sold	0	0	0	0
Salary Costs	112 000	1 147 000	1 699 000	990 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	140 000	1 218 000	1 769 000	1 067 000
Operating Profit	−40 000	−8 000	44 000	227 000
Financial Income	0	1 330 000	0	0
Financial Costs	8 000	0	3 000	1 000
Financial Balance	−8 000	1 330 000	−3 000	−1 000
Dividends	0	0	0	0
Net Income	−47 000	1 322 000	32 000	176 000

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	8 000	208 000	200 000
Total Fixed Assets	0	8 000	208 000	200 000
Stock	0	0	0	0
Total Investments	75 000	0	0	0
Cash, Bank	211 000	78 000	210 000	106 000
Total Current Assets	1 915 000	1 710 000	406 000	328 000
Total Assets	1 915 000	1 717 000	613 000	528 000
Total Equity	1 513 000	1 560 000	238 000	206 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	4 000	0
Unpaid Taxes	50 000	25 000	189 000	170 000
Dividends	0	0	0	0
Other Current Debt	353 000	129 000	173 000	103 000
Total Current Debt	402 000	157 000	375 000	322 000
Total Equity and Debt	1 915 000	1 717 000	613 000	528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,11 %	84,74 %	13,45 %	85,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−39,6 %	−0,66 %	2,43 %	17,54 %
Current Ratio	4,76	10,89	1,08	1,02
Quick Ratio	4,76	10,89	1,08	1,02
Equity Ratio	0,79	0,91	0,39	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %