EM SYSTEMER AS

5068 BERGEN

Finances

Share Ownership

Return on Equity

107,66 %

Current Ratio

0,86

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 097 000	73 712 000	71 847 000	81 339 000
Net Income	9 210 000	2 503 000	3 176 000	7 327 000
Total Assets	36 731 000	33 621 000	44 482 000	32 294 000
Total Equity	8 555 000	9 128 000	9 128 000	14 465 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 097 000	73 712 000	71 847 000	81 339 000
Expenditure	73 215 000	70 555 000	67 779 000	71 762 000
Operating Profit	11 882 000	3 157 000	4 068 000	9 578 000
Financial Income	129 000	380 000	527 000	90 000
Financial Costs	198 000	451 000	608 000	362 000
Financial Balance	−69 000	−71 000	−81 000	−272 000
Earnings Before Tax	11 813 000	3 087 000	3 987 000	9 306 000
Tax	2 603 000	584 000	811 000	1 979 000
Net Income	9 210 000	2 503 000	3 176 000	7 327 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 811 000	17 690 000	27 326 000	7 714 000
Total Current Assets	22 919 000	15 930 000	17 156 000	24 580 000
Total Assets	36 731 000	33 621 000	44 482 000	32 294 000
Total Retained Equity	0	101 000	101 000	5 437 000
Total Equity	8 555 000	9 128 000	9 128 000	14 465 000
Total Long-Term Debt	1 419 000	6 150 000	12 523 000	2 723 000
Total Current Debt	26 756 000	18 342 000	22 831 000	15 107 000
Total Equity and Debt	36 731 000	33 621 000	44 482 000	32 294 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	85 097 000	73 586 000	71 847 000	81 339 000
Other Income	0	126 000	0	0
Revenue	85 097 000	73 712 000	71 847 000	81 339 000
Cost of Goods Sold	16 586 000	14 674 000	14 171 000	17 428 000
Salary Costs	42 114 000	42 431 000	40 179 000	40 060 000
Depreciation	1 499 000	1 664 000	1 777 000	1 910 000
Impairment	0	0	0	0
Expenditure	73 215 000	70 555 000	67 779 000	71 762 000
Operating Profit	11 882 000	3 157 000	4 068 000	9 578 000
Financial Income	129 000	380 000	527 000	90 000
Financial Costs	198 000	451 000	608 000	362 000
Financial Balance	−69 000	−71 000	−81 000	−272 000
Dividends	9 208 000	2 232 000	8 078 000	0
Net Income	9 210 000	2 503 000	3 176 000	7 327 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 770 000	3 754 000	4 892 000	6 230 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	751 000	1 211 000	1 515 000	1 203 000
Total Tangible Assets	751 000	1 211 000	1 515 000	1 203 000
Total Fiancial Fixed Assets	10 291 000	12 725 000	20 919 000	281 000
Total Fixed Assets	13 811 000	17 690 000	27 326 000	7 714 000
Stock	5 505 000	4 025 000	4 044 000	4 077 000
Total Investments	0	0	0	0
Cash, Bank	4 829 000	1 609 000	4 490 000	3 373 000
Total Current Assets	22 919 000	15 930 000	17 156 000	24 580 000
Total Assets	36 731 000	33 621 000	44 482 000	32 294 000
Total Equity	8 555 000	9 128 000	9 128 000	14 465 000
Short-Term Group Debt	603 000	347 000	557 000	697 000
Total Long-Term Debt	1 419 000	6 150 000	12 523 000	2 723 000
Creditors	1 632 000	2 477 000	1 703 000	2 082 000
Unpaid Taxes	5 428 000	4 315 000	4 631 000	5 444 000
Dividends	9 208 000	2 232 000	8 078 000	0
Other Current Debt	7 996 000	7 942 000	6 601 000	6 474 000
Total Current Debt	26 756 000	18 342 000	22 831 000	15 107 000
Total Equity and Debt	36 731 000	33 621 000	44 482 000	32 294 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,66 %	27,42 %	34,79 %	50,65 %
Debt-to-Equity Ratio	0,17	0,67	1,37	0,19
Operating Profit Margin	13,96 %	4,28 %	5,66 %	11,78 %
Current Ratio	0,86	0,87	0,75	1,63
Quick Ratio	1,08	1,11	0,91	2,23
Equity Ratio	0,23	0,27	0,21	0,45
Gross Profit Margin	80,51 %	80,09 %	80,28 %	78,57 %