EMINENT REGNSKAP AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

249,46 %

Current Ratio

1,46

Debt-to-Equity Ratio

6,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 581 000	5 938 000	5 140 000	5 386 000
Net Income	459 000	578 000	489 000	503 000
Total Assets	2 867 000	3 029 000	1 852 000	1 810 000
Total Equity	184 000	124 000	146 000	156 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 581 000	5 938 000	5 140 000	5 386 000
Expenditure	4 983 000	5 196 000	4 514 000	4 744 000
Operating Profit	598 000	742 000	626 000	643 000
Financial Income	2 000	2 000	5 000	6 000
Financial Costs	11 000	14 000	0	0
Financial Balance	−9 000	−12 000	5 000	6 000
Earnings Before Tax	589 000	729 000	631 000	648 000
Tax	129 000	151 000	141 000	145 000
Net Income	459 000	578 000	489 000	503 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	820 000	978 000	35 000	70 000
Total Current Assets	2 048 000	2 052 000	1 817 000	1 740 000
Total Assets	2 867 000	3 029 000	1 852 000	1 810 000
Total Retained Equity	84 000	24 000	46 000	56 000
Total Equity	184 000	124 000	146 000	156 000
Total Long-Term Debt	1 281 000	1 244 000	256 000	280 000
Total Current Debt	1 403 000	1 661 000	1 450 000	1 374 000
Total Equity and Debt	2 867 000	3 029 000	1 852 000	1 810 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 581 000	5 938 000	5 140 000	5 386 000
Other Income	0	0	0	0
Revenue	5 581 000	5 938 000	5 140 000	5 386 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	3 617 000	3 583 000	3 061 000	3 145 000
Depreciation	158 000	94 000	0	1 000
Impairment	0	0	0	0
Expenditure	4 983 000	5 196 000	4 514 000	4 744 000
Operating Profit	598 000	742 000	626 000	643 000
Financial Income	2 000	2 000	5 000	6 000
Financial Costs	11 000	14 000	0	0
Financial Balance	−9 000	−12 000	5 000	6 000
Dividends	400 000	600 000	500 000	500 000
Net Income	459 000	578 000	489 000	503 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	39 000	77 000	0	0
Total Intangible Assets	39 000	77 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	781 000	901 000	0	0
Total Tangible Assets	781 000	901 000	0	0
Total Fiancial Fixed Assets	0	0	35 000	70 000
Total Fixed Assets	820 000	978 000	35 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	911 000	736 000	457 000	387 000
Total Current Assets	2 048 000	2 052 000	1 817 000	1 740 000
Total Assets	2 867 000	3 029 000	1 852 000	1 810 000
Total Equity	184 000	124 000	146 000	156 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 281 000	1 244 000	256 000	280 000
Creditors	48 000	72 000	98 000	81 000
Unpaid Taxes	426 000	321 000	305 000	298 000
Dividends	400 000	600 000	500 000	500 000
Other Current Debt	405 000	540 000	406 000	351 000
Total Current Debt	1 403 000	1 661 000	1 450 000	1 374 000
Total Equity and Debt	2 867 000	3 029 000	1 852 000	1 810 000

Financial indicators	2022	2021	2020	2019
Return on Equity	249,46 %	466,13 %	334,93 %	322,44 %
Debt-to-Equity Ratio	6,96	10,03	1,75	1,79
Operating Profit Margin	10,71 %	12,5 %	12,18 %	11,94 %
Current Ratio	1,46	1,24	1,25	1,27
Quick Ratio	1,46	1,24	1,25	1,27
Equity Ratio	0,06	0,04	0,08	0,09
Gross Profit Margin	99,93 %	100 %	100 %	100 %