EMPORI AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

88,54 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 372 000	1 200 000	357 000
Net Income	286 000	−41 000	38 000
Total Assets	676 000	269 000	165 000
Total Equity	323 000	26 000	68 000

Income (NOK)	2022	2021	2020
Revenue	1 372 000	1 200 000	357 000
Expenditure	1 004 000	1 241 000	308 000
Operating Profit	369 000	−42 000	48 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	369 000	−41 000	48 000
Tax	83 000	0	11 000
Net Income	286 000	−41 000	38 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	676 000	269 000	165 000
Total Assets	676 000	269 000	165 000
Total Retained Equity	293 000	−4 000	38 000
Total Equity	323 000	26 000	68 000
Total Long-Term Debt	0	0	0
Total Current Debt	353 000	243 000	97 000
Total Equity and Debt	676 000	269 000	165 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 372 000	1 200 000	357 000
Other Income	0	0	0
Revenue	1 372 000	1 200 000	357 000
Cost of Goods Sold	0	0	0
Salary Costs	992 000	1 141 000	294 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 004 000	1 241 000	308 000
Operating Profit	369 000	−42 000	48 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	286 000	−41 000	38 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	467 000	141 000	85 000
Total Current Assets	676 000	269 000	165 000
Total Assets	676 000	269 000	165 000
Total Equity	323 000	26 000	68 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	−27 000	0
Unpaid Taxes	187 000	152 000	55 000
Dividends	0	0	0
Other Current Debt	94 000	107 000	31 000
Total Current Debt	353 000	243 000	97 000
Total Equity and Debt	676 000	269 000	165 000

Financial indicators	2022	2021	2020
Return on Equity	88,54 %	−157,69 %	55,88 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	26,9 %	−3,5 %	13,45 %
Current Ratio	1,92	1,11	1,7
Quick Ratio	1,92	1,11	1,7
Equity Ratio	0,48	0,1	0,41
Gross Profit Margin	100 %	100 %	100 %