EM TEKNIKK - ENERGI AS

3045 DRAMMEN

Finances

Share Ownership

Return on Equity

640,75 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 456 000	5 736 000	5 137 000	5 599 000
Net Income	2 390 000	1 956 000	1 492 000	1 792 000
Total Assets	4 436 000	4 091 000	3 525 000	3 871 000
Total Equity	373 000	373 000	617 000	605 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 456 000	5 736 000	5 137 000	5 599 000
Expenditure	3 366 000	3 230 000	3 236 000	3 309 000
Operating Profit	3 090 000	2 506 000	1 901 000	2 289 000
Financial Income	10 000	2 000	7 000	15 000
Financial Costs	0	0	0	1 000
Financial Balance	10 000	2 000	7 000	14 000
Earnings Before Tax	3 100 000	2 508 000	1 908 000	2 303 000
Tax	709 000	552 000	416 000	510 000
Net Income	2 390 000	1 956 000	1 492 000	1 792 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	4 436 000	4 091 000	3 525 000	3 871 000
Total Assets	4 436 000	4 091 000	3 525 000	3 871 000
Total Retained Equity	273 000	273 000	517 000	505 000
Total Equity	373 000	373 000	617 000	605 000
Total Long-Term Debt	0	4 000	3 000	0
Total Current Debt	4 063 000	3 714 000	2 905 000	3 266 000
Total Equity and Debt	4 436 000	4 091 000	3 525 000	3 871 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 456 000	5 736 000	5 137 000	5 599 000
Other Income	0	0	0	0
Revenue	6 456 000	5 736 000	5 137 000	5 599 000
Cost of Goods Sold	18 000	8 000	38 000	114 000
Salary Costs	3 011 000	2 894 000	2 877 000	2 907 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 366 000	3 230 000	3 236 000	3 309 000
Operating Profit	3 090 000	2 506 000	1 901 000	2 289 000
Financial Income	10 000	2 000	7 000	15 000
Financial Costs	0	0	0	1 000
Financial Balance	10 000	2 000	7 000	14 000
Dividends	2 390 000	2 200 000	1 480 000	1 790 000
Net Income	2 390 000	1 956 000	1 492 000	1 792 000

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	0	0	0	0
Cash, Bank	3 398 000	3 210 000	2 892 000	3 301 000
Total Current Assets	4 436 000	4 091 000	3 525 000	3 871 000
Total Assets	4 436 000	4 091 000	3 525 000	3 871 000
Total Equity	373 000	373 000	617 000	605 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 000	3 000	0
Creditors	45 000	61 000	119 000	81 000
Unpaid Taxes	521 000	641 000	632 000	622 000
Dividends	2 390 000	2 200 000	1 480 000	1 790 000
Other Current Debt	393 000	2 461 000	261 000	262 000
Total Current Debt	4 063 000	3 714 000	2 905 000	3 266 000
Total Equity and Debt	4 436 000	4 091 000	3 525 000	3 871 000

Financial indicators	2022	2021	2020	2019
Return on Equity	640,75 %	524,4 %	241,82 %	296,2 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	47,86 %	43,69 %	37,01 %	40,88 %
Current Ratio	1,09	1,1	1,21	1,19
Quick Ratio	1,09	1,1	1,21	1,19
Equity Ratio	0,08	0,09	0,18	0,16
Gross Profit Margin	99,72 %	99,86 %	99,26 %	97,96 %