EMBLA NORSK FAMILIEHISTORIE AS

4380 HAUGE I DALANE

Finances

Share Ownership

Return on Equity

85,25 %

Current Ratio

5,32

Debt-to-Equity Ratio

1,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 863 000	1 518 000	1 391 000	1 533 000
Net Income	208 000	−18 000	−204 000	−55 000
Total Assets	733 000	624 000	779 000	944 000
Total Equity	244 000	35 000	54 000	258 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 863 000	1 518 000	1 391 000	1 533 000
Expenditure	1 636 000	1 569 000	1 553 000	1 584 000
Operating Profit	227 000	−51 000	−162 000	−50 000
Financial Income	14 000	2 000	4 000	3 000
Financial Costs	33 000	−31 000	46 000	8 000
Financial Balance	−19 000	33 000	−42 000	−5 000
Earnings Before Tax	208 000	−18 000	−204 000	−55 000
Tax	0	0	0	0
Net Income	208 000	−18 000	−204 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	143 000	3 000	0	56 000
Total Current Assets	590 000	621 000	779 000	888 000
Total Assets	733 000	624 000	779 000	944 000
Total Retained Equity	100 000	−109 000	−90 000	114 000
Total Equity	244 000	35 000	54 000	258 000
Total Long-Term Debt	378 000	378 000	0	0
Total Current Debt	111 000	210 000	726 000	687 000
Total Equity and Debt	733 000	624 000	779 000	944 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 833 000	1 518 000	1 391 000	1 533 000
Other Income	30 000	0	0	0
Revenue	1 863 000	1 518 000	1 391 000	1 533 000
Cost of Goods Sold	34 000	0	0	0
Salary Costs	917 000	852 000	705 000	816 000
Depreciation	0	0	56 000	42 000
Impairment	0	0	0	0
Expenditure	1 636 000	1 569 000	1 553 000	1 584 000
Operating Profit	227 000	−51 000	−162 000	−50 000
Financial Income	14 000	2 000	4 000	3 000
Financial Costs	33 000	−31 000	46 000	8 000
Financial Balance	−19 000	33 000	−42 000	−5 000
Dividends	0	0	0	0
Net Income	208 000	−18 000	−204 000	−55 000

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	56 000
Total Tangible Assets	0	0	0	56 000
Total Fiancial Fixed Assets	143 000	3 000	0	0
Total Fixed Assets	143 000	3 000	0	56 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	418 000	418 000	664 000
Total Current Assets	590 000	621 000	779 000	888 000
Total Assets	733 000	624 000	779 000	944 000
Total Equity	244 000	35 000	54 000	258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	378 000	378 000	0	0
Creditors	17 000	13 000	415 000	419 000
Unpaid Taxes	14 000	111 000	118 000	76 000
Dividends	0	0	0	0
Other Current Debt	80 000	87 000	192 000	192 000
Total Current Debt	111 000	210 000	726 000	687 000
Total Equity and Debt	733 000	624 000	779 000	944 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,25 %	−51,43 %	−377,78 %	−21,32 %
Debt-to-Equity Ratio	1,55	10,8	0	0
Operating Profit Margin	12,18 %	−3,36 %	−11,65 %	−3,26 %
Current Ratio	5,32	2,96	1,07	1,29
Quick Ratio	5,32	2,96	1,07	1,29
Equity Ratio	0,33	0,06	0,07	0,27
Gross Profit Margin	98,17 %	100 %	100 %	100 %