EMANO AS

5003 BERGEN

Finances

Share Ownership

Return on Equity

13,02 %

Current Ratio

7,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 888 000	4 119 000	4 087 000	2 533 000
Net Income	846 000	1 890 000	2 070 000	1 155 000
Total Assets	7 523 000	6 835 000	6 861 000	4 375 000
Total Equity	6 499 000	5 653 000	5 763 000	3 693 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 888 000	4 119 000	4 087 000	2 533 000
Expenditure	2 398 000	2 107 000	1 854 000	1 556 000
Operating Profit	1 489 000	2 012 000	2 233 000	977 000
Financial Income	255 000	607 000	464 000	437 000
Financial Costs	548 000	243 000	143 000	103 000
Financial Balance	−293 000	364 000	321 000	334 000
Earnings Before Tax	1 196 000	2 376 000	2 553 000	1 311 000
Tax	350 000	486 000	483 000	156 000
Net Income	846 000	1 890 000	2 070 000	1 155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	43 000	56 000	0
Total Current Assets	7 493 000	6 792 000	6 805 000	4 375 000
Total Assets	7 523 000	6 835 000	6 861 000	4 375 000
Total Retained Equity	6 397 000	5 551 000	5 661 000	3 591 000
Total Equity	6 499 000	5 653 000	5 763 000	3 693 000
Total Long-Term Debt	3 000	4 000	7 000	4 000
Total Current Debt	1 021 000	1 177 000	1 091 000	678 000
Total Equity and Debt	7 523 000	6 835 000	6 861 000	4 375 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 888 000	4 119 000	4 087 000	2 533 000
Other Income	0	0	0	0
Revenue	3 888 000	4 119 000	4 087 000	2 533 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 119 000	1 900 000	1 694 000	1 277 000
Depreciation	13 000	13 000	1 000	0
Impairment	0	0	0	0
Expenditure	2 398 000	2 107 000	1 854 000	1 556 000
Operating Profit	1 489 000	2 012 000	2 233 000	977 000
Financial Income	255 000	607 000	464 000	437 000
Financial Costs	548 000	243 000	143 000	103 000
Financial Balance	−293 000	364 000	321 000	334 000
Dividends	0	2 000 000	0	0
Net Income	846 000	1 890 000	2 070 000	1 155 000

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	30 000	43 000	56 000	0
Total Tangible Assets	30 000	43 000	56 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	43 000	56 000	0
Stock	0	0	0	0
Total Investments	4 688 000	3 526 000	3 117 000	2 834 000
Cash, Bank	1 964 000	2 755 000	2 909 000	914 000
Total Current Assets	7 493 000	6 792 000	6 805 000	4 375 000
Total Assets	7 523 000	6 835 000	6 861 000	4 375 000
Total Equity	6 499 000	5 653 000	5 763 000	3 693 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	4 000	7 000	4 000
Creditors	26 000	29 000	22 000	2 000
Unpaid Taxes	394 000	302 000	241 000	263 000
Dividends	0	2 000 000	0	0
Other Current Debt	249 000	358 000	348 000	260 000
Total Current Debt	1 021 000	1 177 000	1 091 000	678 000
Total Equity and Debt	7 523 000	6 835 000	6 861 000	4 375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,02 %	33,43 %	35,92 %	31,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,3 %	48,85 %	54,64 %	38,57 %
Current Ratio	7,34	5,77	6,24	6,45
Quick Ratio	7,34	5,77	6,24	6,45
Equity Ratio	0,86	0,83	0,84	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %