EMISA AS

5251 SØREIDGREND

Finances

Share Ownership

Return on Equity

1 317 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 623 000	2 620 000	2 691 000	2 508 000
Net Income	1 317 000	1 374 000	1 444 000	1 147 000
Total Assets	2 534 000	2 201 000	3 413 000	1 884 000
Total Equity	100 000	474 000	100 000	1 254 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 623 000	2 620 000	2 691 000	2 508 000
Expenditure	934 000	860 000	838 000	985 000
Operating Profit	1 689 000	1 761 000	1 854 000	1 524 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	3 000	42 000
Financial Balance	0	0	−3 000	−41 000
Earnings Before Tax	1 689 000	1 761 000	1 851 000	1 482 000
Tax	372 000	387 000	407 000	335 000
Net Income	1 317 000	1 374 000	1 444 000	1 147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	8 000	20 000	33 000
Total Current Assets	2 496 000	2 193 000	3 393 000	1 851 000
Total Assets	2 534 000	2 201 000	3 413 000	1 884 000
Total Retained Equity	0	374 000	0	1 154 000
Total Equity	100 000	474 000	100 000	1 254 000
Total Long-Term Debt	0	0	1 000	2 000
Total Current Debt	2 433 000	1 727 000	3 312 000	628 000
Total Equity and Debt	2 534 000	2 201 000	3 413 000	1 884 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 623 000	2 620 000	2 691 000	2 508 000
Other Income	0	0	0	0
Revenue	2 623 000	2 620 000	2 691 000	2 508 000
Cost of Goods Sold	0	0	0	0
Salary Costs	718 000	768 000	759 000	766 000
Depreciation	12 000	14 000	14 000	8 000
Impairment	0	0	0	0
Expenditure	934 000	860 000	838 000	985 000
Operating Profit	1 689 000	1 761 000	1 854 000	1 524 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	3 000	42 000
Financial Balance	0	0	−3 000	−41 000
Dividends	1 691 000	1 000 000	2 598 000	0
Net Income	1 317 000	1 374 000	1 444 000	1 147 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	6 000	20 000	33 000
Total Tangible Assets	37 000	6 000	20 000	33 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 000	8 000	20 000	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 920 000	1 623 000	2 805 000	1 281 000
Total Current Assets	2 496 000	2 193 000	3 393 000	1 851 000
Total Assets	2 534 000	2 201 000	3 413 000	1 884 000
Total Equity	100 000	474 000	100 000	1 254 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	2 000
Creditors	3 000	10 000	3 000	1 000
Unpaid Taxes	182 000	168 000	171 000	161 000
Dividends	1 691 000	1 000 000	2 598 000	0
Other Current Debt	187 000	160 000	131 000	130 000
Total Current Debt	2 433 000	1 727 000	3 312 000	628 000
Total Equity and Debt	2 534 000	2 201 000	3 413 000	1 884 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 317 %	289,87 %	1 444 %	91,47 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	64,39 %	67,21 %	68,9 %	60,77 %
Current Ratio	1,03	1,27	1,02	2,95
Quick Ratio	1,03	1,27	1,02	2,95
Equity Ratio	0,04	0,22	0,03	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %