EMPRO AS

6511 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

19,98 %

Current Ratio

6,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 625 000	3 858 000	4 478 000	4 445 000
Net Income	1 484 000	1 271 000	1 153 000	548 000
Total Assets	8 859 000	7 046 000	6 611 000	5 308 000
Total Equity	7 426 000	5 942 000	4 872 000	4 218 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 625 000	3 858 000	4 478 000	4 445 000
Expenditure	2 800 000	2 242 000	3 058 000	3 749 000
Operating Profit	1 873 000	1 616 000	1 421 000	695 000
Financial Income	44 000	24 000	65 000	16 000
Financial Costs	6 000	4 000	0	5 000
Financial Balance	38 000	20 000	65 000	11 000
Earnings Before Tax	1 911 000	1 636 000	1 485 000	706 000
Tax	427 000	365 000	332 000	158 000
Net Income	1 484 000	1 271 000	1 153 000	548 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	8 859 000	7 046 000	6 611 000	5 308 000
Total Assets	8 859 000	7 046 000	6 611 000	5 308 000
Total Retained Equity	7 226 000	5 742 000	4 672 000	4 018 000
Total Equity	7 426 000	5 942 000	4 872 000	4 218 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 432 000	1 104 000	1 740 000	1 089 000
Total Equity and Debt	8 859 000	7 046 000	6 611 000	5 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 651 000	1 726 000	2 540 000	2 700 000
Other Income	2 975 000	2 132 000	1 938 000	1 745 000
Revenue	4 625 000	3 858 000	4 478 000	4 445 000
Cost of Goods Sold	1 320 000	970 000	1 706 000	2 283 000
Salary Costs	1 250 000	1 114 000	1 123 000	1 132 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 800 000	2 242 000	3 058 000	3 749 000
Operating Profit	1 873 000	1 616 000	1 421 000	695 000
Financial Income	44 000	24 000	65 000	16 000
Financial Costs	6 000	4 000	0	5 000
Financial Balance	38 000	20 000	65 000	11 000
Dividends	0	200 000	500 000	0
Net Income	1 484 000	1 271 000	1 153 000	548 000

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	290 000	243 000	446 000	785 000
Total Investments	0	0	0	0
Cash, Bank	6 876 000	5 687 000	5 076 000	3 613 000
Total Current Assets	8 859 000	7 046 000	6 611 000	5 308 000
Total Assets	8 859 000	7 046 000	6 611 000	5 308 000
Total Equity	7 426 000	5 942 000	4 872 000	4 218 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	170 000	7 000	86 000	16 000
Unpaid Taxes	396 000	314 000	377 000	347 000
Dividends	0	200 000	500 000	0
Other Current Debt	440 000	218 000	444 000	568 000
Total Current Debt	1 432 000	1 104 000	1 740 000	1 089 000
Total Equity and Debt	8 859 000	7 046 000	6 611 000	5 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,98 %	21,39 %	23,67 %	12,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,5 %	41,89 %	31,73 %	15,64 %
Current Ratio	6,19	6,38	3,8	4,87
Quick Ratio	7,76	8,18	5,11	17,46
Equity Ratio	0,84	0,84	0,74	0,79
Gross Profit Margin	71,46 %	74,86 %	61,9 %	48,64 %