EMBALLASJE COMPAGNIET AS

0668 OSLO

Finances

Share Ownership

Return on Equity

1,64 %

Current Ratio

2,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 054 000	5 534 000	4 955 000	6 390 000
Net Income	14 000	13 000	19 000	26 000
Total Assets	1 505 000	2 081 000	1 914 000	3 207 000
Total Equity	853 000	839 000	826 000	807 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 054 000	5 534 000	4 955 000	6 390 000
Expenditure	9 053 000	5 526 000	4 957 000	6 387 000
Operating Profit	2 000	9 000	−3 000	3 000
Financial Income	17 000	16 000	27 000	31 000
Financial Costs	0	8 000	0	0
Financial Balance	17 000	8 000	27 000	31 000
Earnings Before Tax	18 000	17 000	24 000	34 000
Tax	4 000	4 000	5 000	7 000
Net Income	14 000	13 000	19 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 505 000	2 081 000	1 914 000	3 207 000
Total Assets	1 505 000	2 081 000	1 914 000	3 207 000
Total Retained Equity	453 000	439 000	426 000	407 000
Total Equity	853 000	839 000	826 000	807 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	652 000	1 242 000	1 088 000	2 400 000
Total Equity and Debt	1 505 000	2 081 000	1 914 000	3 207 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 054 000	5 534 000	4 955 000	6 390 000
Other Income	0	0	0	0
Revenue	9 054 000	5 534 000	4 955 000	6 390 000
Cost of Goods Sold	9 018 000	5 498 000	4 814 000	6 350 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	9 053 000	5 526 000	4 957 000	6 387 000
Operating Profit	2 000	9 000	−3 000	3 000
Financial Income	17 000	16 000	27 000	31 000
Financial Costs	0	8 000	0	0
Financial Balance	17 000	8 000	27 000	31 000
Dividends	0	0	0	0
Net Income	14 000	13 000	19 000	26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	170 000	428 000	272 000	318 000
Total Current Assets	1 505 000	2 081 000	1 914 000	3 207 000
Total Assets	1 505 000	2 081 000	1 914 000	3 207 000
Total Equity	853 000	839 000	826 000	807 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	629 000	1 218 000	933 000	2 371 000
Unpaid Taxes	0	0	127 000	0
Dividends	0	0	0	0
Other Current Debt	15 000	15 000	15 000	15 000
Total Current Debt	652 000	1 242 000	1 088 000	2 400 000
Total Equity and Debt	1 505 000	2 081 000	1 914 000	3 207 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,64 %	1,55 %	2,3 %	3,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,02 %	0,16 %	−0,06 %	0,05 %
Current Ratio	2,31	1,68	1,76	1,34
Quick Ratio	2,31	1,68	1,76	1,34
Equity Ratio	0,57	0,4	0,43	0,25
Gross Profit Margin	0,4 %	0,65 %	2,85 %	0,63 %