EMINENTIA REGNSKAP AS

0250 OSLO

Finances

Share Ownership

Return on Equity

71,66 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 729 000	12 289 000	10 884 000	10 088 000
Net Income	1 522 000	1 526 000	1 270 000	1 573 000
Total Assets	5 024 000	5 306 000	4 426 000	3 957 000
Total Equity	2 124 000	2 102 000	1 575 000	1 306 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 729 000	12 289 000	10 884 000	10 088 000
Expenditure	11 770 000	10 401 000	9 275 000	8 091 000
Operating Profit	1 958 000	1 889 000	1 609 000	1 997 000
Financial Income	8 000	49 000	8 000	10 000
Financial Costs	0	0	2 000	1 000
Financial Balance	8 000	49 000	6 000	9 000
Earnings Before Tax	1 966 000	1 938 000	1 615 000	2 006 000
Tax	445 000	411 000	345 000	432 000
Net Income	1 522 000	1 526 000	1 270 000	1 573 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	56 000	137 000	50 000
Total Current Assets	4 990 000	5 250 000	4 289 000	3 907 000
Total Assets	5 024 000	5 306 000	4 426 000	3 957 000
Total Retained Equity	2 024 000	2 002 000	1 475 000	1 206 000
Total Equity	2 124 000	2 102 000	1 575 000	1 306 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 901 000	3 204 000	2 850 000	2 651 000
Total Equity and Debt	5 024 000	5 306 000	4 426 000	3 957 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 729 000	12 289 000	10 884 000	10 088 000
Other Income	0	0	0	0
Revenue	13 729 000	12 289 000	10 884 000	10 088 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 066 000	8 008 000	7 003 000	6 155 000
Depreciation	21 000	20 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	11 770 000	10 401 000	9 275 000	8 091 000
Operating Profit	1 958 000	1 889 000	1 609 000	1 997 000
Financial Income	8 000	49 000	8 000	10 000
Financial Costs	0	0	2 000	1 000
Financial Balance	8 000	49 000	6 000	9 000
Dividends	1 500 000	0	1 000 000	1 000 000
Net Income	1 522 000	1 526 000	1 270 000	1 573 000

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	34 000	56 000	37 000	50 000
Total Tangible Assets	34 000	56 000	37 000	50 000
Total Fiancial Fixed Assets	0	0	100 000	0
Total Fixed Assets	34 000	56 000	137 000	50 000
Stock	0	0	0	0
Total Investments	550 000	0	0	0
Cash, Bank	1 567 000	2 626 000	2 476 000	2 030 000
Total Current Assets	4 990 000	5 250 000	4 289 000	3 907 000
Total Assets	5 024 000	5 306 000	4 426 000	3 957 000
Total Equity	2 124 000	2 102 000	1 575 000	1 306 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	104 000	25 000	64 000
Unpaid Taxes	1 056 000	941 000	867 000	675 000
Dividends	1 500 000	0	1 000 000	1 000 000
Other Current Debt	870 000	747 000	613 000	480 000
Total Current Debt	2 901 000	3 204 000	2 850 000	2 651 000
Total Equity and Debt	5 024 000	5 306 000	4 426 000	3 957 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,66 %	72,6 %	80,63 %	120,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,26 %	15,37 %	14,78 %	19,8 %
Current Ratio	1,72	1,64	1,5	1,47
Quick Ratio	1,72	1,64	1,5	1,47
Equity Ratio	0,42	0,4	0,36	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %