EM INVEST AS

2827 HUNNDALEN

Finances

Return on Equity

51,96 %

Current Ratio

2,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 252 000	2 265 000	2 281 000	11 350 000
Net Income	2 931 000	1 393 000	923 000	8 237 000
Total Assets	6 893 000	4 682 000	3 607 000	6 725 000
Total Equity	5 641 000	3 710 000	2 317 000	3 324 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 252 000	2 265 000	2 281 000	11 350 000
Expenditure	170 000	182 000	1 134 000	293 000
Operating Profit	2 229 000	1 072 000	1 147 000	10 264 000
Financial Income	1 200 000	560 000	40 000	234 000
Financial Costs	0	0	16 000	3 000
Financial Balance	1 200 000	560 000	24 000	231 000
Earnings Before Tax	3 429 000	1 632 000	1 172 000	10 496 000
Tax	498 000	239 000	249 000	2 259 000
Net Income	2 931 000	1 393 000	923 000	8 237 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 335 000	3 468 000	3 301 000	2 584 000
Total Current Assets	3 558 000	1 214 000	306 000	4 141 000
Total Assets	6 893 000	4 682 000	3 607 000	6 725 000
Total Retained Equity	4 541 000	2 610 000	1 217 000	2 224 000
Total Equity	5 641 000	3 710 000	2 317 000	3 324 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 252 000	972 000	1 290 000	3 401 000
Total Equity and Debt	6 893 000	4 682 000	3 607 000	6 725 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 562 000	2 265 000	2 237 000	1 850 000
Other Income	690 000	0	44 000	9 500 000
Revenue	3 252 000	2 265 000	2 281 000	11 350 000
Cost of Goods Sold	0	0	959 000	0
Salary Costs	0	0	0	0
Depreciation	133 000	133 000	0	0
Impairment	0	0	0	0
Expenditure	170 000	182 000	1 134 000	293 000
Operating Profit	2 229 000	1 072 000	1 147 000	10 264 000
Financial Income	1 200 000	560 000	40 000	234 000
Financial Costs	0	0	16 000	3 000
Financial Balance	1 200 000	560 000	24 000	231 000
Dividends	0	0	1 930 000	0
Net Income	2 931 000	1 393 000	923 000	8 237 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 335 000	1 468 000	1 601 000	1 734 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 000 000	2 000 000	1 700 000	850 000
Total Fixed Assets	3 335 000	3 468 000	3 301 000	2 584 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 664 000	273 000	306 000	1 220 000
Total Current Assets	3 558 000	1 214 000	306 000	4 141 000
Total Assets	6 893 000	4 682 000	3 607 000	6 725 000
Total Equity	5 641 000	3 710 000	2 317 000	3 324 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	470 000	574 000	683 000	648 000
Unpaid Taxes	283 000	158 000	178 000	163 000
Dividends	0	0	1 930 000	0
Other Current Debt	1 000	1 000	180 000	331 000
Total Current Debt	1 252 000	972 000	1 290 000	3 401 000
Total Equity and Debt	6 893 000	4 682 000	3 607 000	6 725 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,96 %	37,55 %	39,84 %	247,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	68,54 %	47,33 %	50,28 %	90,43 %
Current Ratio	2,84	1,25	0,24	1,22
Quick Ratio	2,84	1,25	0,24	1,22
Equity Ratio	0,82	0,79	0,64	0,49
Gross Profit Margin	100 %	100 %	57,96 %	100 %