EM-TECH AS

5107 SALHUS

Finances

Share Ownership

Return on Equity

20,55 %

Current Ratio

5,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 362 000	3 371 000	2 987 000	2 207 000
Net Income	661 000	1 232 000	768 000	537 000
Total Assets	3 971 000	4 052 000	3 109 000	2 178 000
Total Equity	3 216 000	3 205 000	2 413 000	1 745 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 362 000	3 371 000	2 987 000	2 207 000
Expenditure	2 328 000	2 199 000	2 126 000	1 863 000
Operating Profit	1 033 000	1 172 000	861 000	344 000
Financial Income	9 000	323 000	100 000	222 000
Financial Costs	153 000	0	0	0
Financial Balance	−144 000	323 000	100 000	222 000
Earnings Before Tax	890 000	1 495 000	961 000	566 000
Tax	228 000	263 000	193 000	30 000
Net Income	661 000	1 232 000	768 000	537 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 971 000	4 052 000	3 109 000	2 178 000
Total Assets	3 971 000	4 052 000	3 109 000	2 178 000
Total Retained Equity	3 186 000	3 175 000	2 383 000	1 715 000
Total Equity	3 216 000	3 205 000	2 413 000	1 745 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	755 000	847 000	696 000	433 000
Total Equity and Debt	3 971 000	4 052 000	3 109 000	2 178 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 546 000	3 371 000	2 987 000	2 207 000
Other Income	−184 000	0	0	0
Revenue	3 362 000	3 371 000	2 987 000	2 207 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 879 000	1 794 000	1 638 000	1 235 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 328 000	2 199 000	2 126 000	1 863 000
Operating Profit	1 033 000	1 172 000	861 000	344 000
Financial Income	9 000	323 000	100 000	222 000
Financial Costs	153 000	0	0	0
Financial Balance	−144 000	323 000	100 000	222 000
Dividends	0	440 000	100 000	0
Net Income	661 000	1 232 000	768 000	537 000

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	1 953 000	1 984 000	1 550 000	1 339 000
Cash, Bank	1 350 000	1 277 000	827 000	214 000
Total Current Assets	3 971 000	4 052 000	3 109 000	2 178 000
Total Assets	3 971 000	4 052 000	3 109 000	2 178 000
Total Equity	3 216 000	3 205 000	2 413 000	1 745 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	77 000	80 000	78 000	80 000
Unpaid Taxes	225 000	306 000	265 000	190 000
Dividends	0	440 000	100 000	0
Other Current Debt	222 000	197 000	161 000	133 000
Total Current Debt	755 000	847 000	696 000	433 000
Total Equity and Debt	3 971 000	4 052 000	3 109 000	2 178 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,55 %	38,44 %	31,83 %	30,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,73 %	34,77 %	28,82 %	15,59 %
Current Ratio	5,26	4,78	4,47	5,03
Quick Ratio	5,26	4,78	4,47	5,03
Equity Ratio	0,81	0,79	0,78	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %