EMET AS

3160 STOKKE

Finances

Share Ownership

Return on Equity

11,93 %

Current Ratio

4,1

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 635 000	12 458 000	10 168 000	10 115 000
Net Income	895 000	1 699 000	1 461 000	916 000
Total Assets	9 430 000	9 386 000	8 443 000	5 540 000
Total Equity	7 499 000	6 604 000	4 905 000	3 444 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 635 000	12 458 000	10 168 000	10 115 000
Expenditure	10 483 000	10 291 000	8 256 000	8 851 000
Operating Profit	1 151 000	2 167 000	1 913 000	1 263 000
Financial Income	0	0	0	1 000
Financial Costs	4 000	−12 000	39 000	89 000
Financial Balance	−4 000	12 000	−39 000	−88 000
Earnings Before Tax	1 148 000	2 178 000	1 874 000	1 175 000
Tax	253 000	479 000	413 000	259 000
Net Income	895 000	1 699 000	1 461 000	916 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 963 000	1 636 000	1 715 000	1 891 000
Total Current Assets	6 467 000	7 750 000	6 727 000	3 649 000
Total Assets	9 430 000	9 386 000	8 443 000	5 540 000
Total Retained Equity	6 577 000	5 682 000	3 983 000	2 521 000
Total Equity	7 499 000	6 604 000	4 905 000	3 444 000
Total Long-Term Debt	353 000	380 000	1 592 000	874 000
Total Current Debt	1 577 000	2 402 000	1 945 000	1 221 000
Total Equity and Debt	9 430 000	9 386 000	8 443 000	5 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 441 000	12 458 000	10 168 000	10 115 000
Other Income	1 194 000	0	0	0
Revenue	11 635 000	12 458 000	10 168 000	10 115 000
Cost of Goods Sold	2 782 000	3 570 000	2 599 000	2 683 000
Salary Costs	4 928 000	4 782 000	4 193 000	4 457 000
Depreciation	244 000	179 000	175 000	175 000
Impairment	0	0	0	0
Expenditure	10 483 000	10 291 000	8 256 000	8 851 000
Operating Profit	1 151 000	2 167 000	1 913 000	1 263 000
Financial Income	0	0	0	1 000
Financial Costs	4 000	−12 000	39 000	89 000
Financial Balance	−4 000	12 000	−39 000	−88 000
Dividends	0	0	0	0
Net Income	895 000	1 699 000	1 461 000	916 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 377 000	1 532 000	1 687 000	1 842 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	414 000	104 000	28 000	48 000
Total Tangible Assets	1 791 000	1 636 000	1 715 000	1 891 000
Total Fiancial Fixed Assets	1 172 000	0	0	0
Total Fixed Assets	2 963 000	1 636 000	1 715 000	1 891 000
Stock	2 074 000	2 907 000	2 843 000	1 973 000
Total Investments	0	0	0	0
Cash, Bank	3 062 000	2 500 000	2 765 000	935 000
Total Current Assets	6 467 000	7 750 000	6 727 000	3 649 000
Total Assets	9 430 000	9 386 000	8 443 000	5 540 000
Total Equity	7 499 000	6 604 000	4 905 000	3 444 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	353 000	380 000	1 592 000	874 000
Creditors	193 000	697 000	620 000	242 000
Unpaid Taxes	630 000	718 000	507 000	324 000
Dividends	0	0	0	0
Other Current Debt	474 000	462 000	390 000	418 000
Total Current Debt	1 577 000	2 402 000	1 945 000	1 221 000
Total Equity and Debt	9 430 000	9 386 000	8 443 000	5 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,93 %	25,73 %	29,79 %	26,6 %
Debt-to-Equity Ratio	0,05	0,06	0,32	0,25
Operating Profit Margin	9,89 %	17,39 %	18,81 %	12,49 %
Current Ratio	4,1	3,23	3,46	2,99
Quick Ratio	−13,01	−15,35	−7,49	−4,85
Equity Ratio	0,8	0,7	0,58	0,62
Gross Profit Margin	76,09 %	71,34 %	74,44 %	73,48 %