EMIT AS

0950 OSLO

Finances

Share Ownership

Return on Equity

12,49 %

Current Ratio

2,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 747 000	11 507 000	7 888 000	10 397 000
Net Income	515 000	1 625 000	203 000	909 000
Total Assets	6 476 000	6 227 000	5 503 000	5 786 000
Total Equity	4 124 000	3 587 000	3 906 000	3 703 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 747 000	11 507 000	7 888 000	10 397 000
Expenditure	11 208 000	9 452 000	7 785 000	9 473 000
Operating Profit	539 000	2 054 000	103 000	924 000
Financial Income	78 000	35 000	125 000	92 000
Financial Costs	71 000	79 000	51 000	30 000
Financial Balance	7 000	−44 000	74 000	62 000
Earnings Before Tax	546 000	2 009 000	177 000	986 000
Tax	31 000	384 000	−26 000	77 000
Net Income	515 000	1 625 000	203 000	909 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	889 000	958 000	444 000	529 000
Total Current Assets	5 587 000	5 269 000	5 059 000	5 257 000
Total Assets	6 476 000	6 227 000	5 503 000	5 786 000
Total Retained Equity	3 753 000	2 867 000	3 535 000	3 332 000
Total Equity	4 124 000	3 587 000	3 906 000	3 703 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 352 000	2 640 000	1 597 000	2 083 000
Total Equity and Debt	6 476 000	6 227 000	5 503 000	5 786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 747 000	11 452 000	7 869 000	10 377 000
Other Income	0	55 000	19 000	20 000
Revenue	11 747 000	11 507 000	7 888 000	10 397 000
Cost of Goods Sold	3 584 000	3 038 000	3 558 000	3 981 000
Salary Costs	5 718 000	4 736 000	2 382 000	3 755 000
Depreciation	202 000	256 000	260 000	267 000
Impairment	0	0	0	0
Expenditure	11 208 000	9 452 000	7 785 000	9 473 000
Operating Profit	539 000	2 054 000	103 000	924 000
Financial Income	78 000	35 000	125 000	92 000
Financial Costs	71 000	79 000	51 000	30 000
Financial Balance	7 000	−44 000	74 000	62 000
Dividends	308 000	1 584 000	0	1 104 000
Net Income	515 000	1 625 000	203 000	909 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	58 000	94 000	68 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	810 000	852 000	302 000	461 000
Total Tangible Assets	810 000	852 000	302 000	461 000
Total Fiancial Fixed Assets	48 000	48 000	48 000	0
Total Fixed Assets	889 000	958 000	444 000	529 000
Stock	3 405 000	2 566 000	1 691 000	1 577 000
Total Investments	0	0	0	0
Cash, Bank	306 000	1 588 000	2 434 000	1 954 000
Total Current Assets	5 587 000	5 269 000	5 059 000	5 257 000
Total Assets	6 476 000	6 227 000	5 503 000	5 786 000
Total Equity	4 124 000	3 587 000	3 906 000	3 703 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	511 000	759 000	800 000	733 000
Unpaid Taxes	628 000	752 000	144 000	547 000
Dividends	308 000	1 584 000	0	1 104 000
Other Current Debt	900 000	774 000	555 000	618 000
Total Current Debt	2 352 000	2 640 000	1 597 000	2 083 000
Total Equity and Debt	6 476 000	6 227 000	5 503 000	5 786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,49 %	45,3 %	5,2 %	24,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,59 %	17,85 %	1,31 %	8,89 %
Current Ratio	2,38	2	3,17	2,52
Quick Ratio	−5,31	71,2	−53,82	10,39
Equity Ratio	0,64	0,58	0,71	0,64
Gross Profit Margin	69,49 %	73,6 %	54,89 %	61,71 %