EMIND AS

3295 HELGEROA

Finances

Return on Equity

11,66 %

Current Ratio

5,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 650 000	1 961 000	1 683 000	1 520 000
Net Income	187 000	485 000	208 000	167 000
Total Assets	1 885 000	1 804 000	1 168 000	1 005 000
Total Equity	1 604 000	1 417 000	932 000	724 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 650 000	1 961 000	1 683 000	1 520 000
Expenditure	1 333 000	1 298 000	1 417 000	1 310 000
Operating Profit	317 000	663 000	265 000	210 000
Financial Income	6 000	2 000	2 000	4 000
Financial Costs	65 000	34 000	0	0
Financial Balance	−59 000	−32 000	2 000	4 000
Earnings Before Tax	258 000	631 000	267 000	213 000
Tax	71 000	146 000	59 000	46 000
Net Income	187 000	485 000	208 000	167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	260 000	324 000	406 000	0
Total Current Assets	1 626 000	1 480 000	763 000	1 005 000
Total Assets	1 885 000	1 804 000	1 168 000	1 005 000
Total Retained Equity	1 504 000	1 317 000	832 000	624 000
Total Equity	1 604 000	1 417 000	932 000	724 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	281 000	387 000	236 000	281 000
Total Equity and Debt	1 885 000	1 804 000	1 168 000	1 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 650 000	1 961 000	1 683 000	1 520 000
Other Income	0	0	0	0
Revenue	1 650 000	1 961 000	1 683 000	1 520 000
Cost of Goods Sold	0	0	0	0
Salary Costs	942 000	938 000	1 004 000	948 000
Depreciation	65 000	81 000	101 000	0
Impairment	0	0	0	0
Expenditure	1 333 000	1 298 000	1 417 000	1 310 000
Operating Profit	317 000	663 000	265 000	210 000
Financial Income	6 000	2 000	2 000	4 000
Financial Costs	65 000	34 000	0	0
Financial Balance	−59 000	−32 000	2 000	4 000
Dividends	0	0	0	0
Net Income	187 000	485 000	208 000	167 000

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	260 000	324 000	406 000	0
Total Tangible Assets	260 000	324 000	406 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	260 000	324 000	406 000	0
Stock	0	0	0	0
Total Investments	295 000	66 000	0	0
Cash, Bank	1 143 000	1 259 000	511 000	809 000
Total Current Assets	1 626 000	1 480 000	763 000	1 005 000
Total Assets	1 885 000	1 804 000	1 168 000	1 005 000
Total Equity	1 604 000	1 417 000	932 000	724 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	2 000	0	7 000
Unpaid Taxes	124 000	155 000	85 000	142 000
Dividends	0	0	0	0
Other Current Debt	85 000	85 000	92 000	86 000
Total Current Debt	281 000	387 000	236 000	281 000
Total Equity and Debt	1 885 000	1 804 000	1 168 000	1 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,66 %	34,23 %	22,32 %	23,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,21 %	33,81 %	15,75 %	13,82 %
Current Ratio	5,79	3,82	3,23	3,58
Quick Ratio	5,79	3,82	3,23	3,58
Equity Ratio	0,85	0,79	0,8	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %