EMERSON AUTOMATION SOLUTIONS AS

3920 PORSGRUNN

Finances

Share Ownership

Return on Equity

48,92 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	557 526 000	926 402 000	723 243 000	469 685 000
Net Income	71 078 000	82 025 000	47 124 000	16 689 000
Total Assets	344 726 000	456 622 000	296 170 000	136 944 000
Total Equity	145 295 000	82 938 000	913 000	−46 522 000

Income (NOK)	2022	2021	2020	2019
Revenue	557 526 000	926 402 000	723 243 000	469 685 000
Expenditure	464 677 000	829 294 000	679 463 000	452 324 000
Operating Profit	92 849 000	97 108 000	43 779 000	17 361 000
Financial Income	6 255 000	2 565 000	7 045 000	632 000
Financial Costs	7 693 000	7 443 000	3 701 000	1 305 000
Financial Balance	−1 438 000	−4 878 000	3 344 000	−673 000
Earnings Before Tax	91 411 000	92 231 000	47 124 000	16 689 000
Tax	20 333 000	10 206 000	0	0
Net Income	71 078 000	82 025 000	47 124 000	16 689 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 562 000	38 882 000	20 146 000	9 623 000
Total Current Assets	337 164 000	417 740 000	276 024 000	127 321 000
Total Assets	344 726 000	456 622 000	296 170 000	136 944 000
Total Retained Equity	144 395 000	82 038 000	13 000	−47 422 000
Total Equity	145 295 000	82 938 000	913 000	−46 522 000
Total Long-Term Debt	536 000	0	351 000	0
Total Current Debt	198 895 000	373 684 000	294 907 000	183 466 000
Total Equity and Debt	344 726 000	456 622 000	296 170 000	136 944 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	557 526 000	926 402 000	723 243 000	469 685 000
Other Income	0	0	0	0
Revenue	557 526 000	926 402 000	723 243 000	469 685 000
Cost of Goods Sold	281 973 000	590 744 000	493 521 000	306 339 000
Salary Costs	130 143 000	168 416 000	123 866 000	107 004 000
Depreciation	2 557 000	2 514 000	925 000	453 000
Impairment	0	0	0	0
Expenditure	464 677 000	829 294 000	679 463 000	452 324 000
Operating Profit	92 849 000	97 108 000	43 779 000	17 361 000
Financial Income	6 255 000	2 565 000	7 045 000	632 000
Financial Costs	7 693 000	7 443 000	3 701 000	1 305 000
Financial Balance	−1 438 000	−4 878 000	3 344 000	−673 000
Dividends	0	0	0	0
Net Income	71 078 000	82 025 000	47 124 000	16 689 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	5 916 000	8 067 000	10 219 000	0
Total Intangible Assets	5 916 000	18 912 000	18 719 000	8 500 000
Real Eastate	0	0	360 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 646 000	1 370 000	1 067 000	1 123 000
Total Tangible Assets	1 646 000	1 370 000	1 427 000	1 123 000
Total Fiancial Fixed Assets	0	18 600 000	0	0
Total Fixed Assets	7 562 000	38 882 000	20 146 000	9 623 000
Stock	15 632 000	13 503 000	13 947 000	15 317 000
Total Investments	0	0	0	0
Cash, Bank	0	0	1 294 000	0
Total Current Assets	337 164 000	417 740 000	276 024 000	127 321 000
Total Assets	344 726 000	456 622 000	296 170 000	136 944 000
Total Equity	145 295 000	82 938 000	913 000	−46 522 000
Short-Term Group Debt	0	0	0	20 112 000
Total Long-Term Debt	536 000	0	351 000	0
Creditors	81 180 000	166 969 000	165 051 000	72 870 000
Unpaid Taxes	14 303 000	15 735 000	12 733 000	19 115 000
Dividends	0	0	0	0
Other Current Debt	82 152 000	178 430 000	117 122 000	71 369 000
Total Current Debt	198 895 000	373 684 000	294 907 000	183 466 000
Total Equity and Debt	344 726 000	456 622 000	296 170 000	136 944 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,92 %	98,9 %	5 161,45 %	−35,87 %
Debt-to-Equity Ratio	0	0	0,38	−0
Operating Profit Margin	16,65 %	10,48 %	6,05 %	3,7 %
Current Ratio	1,7	1,12	0,94	0,69
Quick Ratio	1,84	1,16	0,98	0,76
Equity Ratio	0,42	0,18	0	−0,34
Gross Profit Margin	49,42 %	36,23 %	31,76 %	34,78 %