EMPIRICA SCANDINAVIA AS

3212 SANDEFJORD

Finances

Share Ownership

Return on Equity

103,74 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	896 000	754 000	736 000	856 000
Net Income	111 000	145 000	−303 000	159 000
Total Assets	296 000	478 000	1 111 000	1 668 000
Total Equity	107 000	−4 000	−149 000	154 000

Income (NOK)	2022	2021	2020	2019
Revenue	896 000	754 000	736 000	856 000
Expenditure	777 000	609 000	1 080 000	696 000
Operating Profit	119 000	145 000	−343 000	160 000
Financial Income	0	0	20 000	20 000
Financial Costs	0	0	0	0
Financial Balance	0	0	20 000	20 000
Earnings Before Tax	119 000	145 000	−324 000	180 000
Tax	8 000	0	−21 000	21 000
Net Income	111 000	145 000	−303 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	120 000	1 500 000
Total Current Assets	296 000	478 000	991 000	168 000
Total Assets	296 000	478 000	1 111 000	1 668 000
Total Retained Equity	7 000	−104 000	−249 000	54 000
Total Equity	107 000	−4 000	−149 000	154 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	189 000	482 000	1 260 000	1 515 000
Total Equity and Debt	296 000	478 000	1 111 000	1 668 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	896 000	754 000	736 000	856 000
Other Income	0	0	0	0
Revenue	896 000	754 000	736 000	856 000
Cost of Goods Sold	0	0	0	0
Salary Costs	733 000	523 000	977 000	678 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	777 000	609 000	1 080 000	696 000
Operating Profit	119 000	145 000	−343 000	160 000
Financial Income	0	0	20 000	20 000
Financial Costs	0	0	0	0
Financial Balance	0	0	20 000	20 000
Dividends	0	0	0	0
Net Income	111 000	145 000	−303 000	159 000

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	120 000	1 500 000
Total Fixed Assets	0	0	120 000	1 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	261 000	478 000	970 000	143 000
Total Current Assets	296 000	478 000	991 000	168 000
Total Assets	296 000	478 000	1 111 000	1 668 000
Total Equity	107 000	−4 000	−149 000	154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	14 000	5 000
Unpaid Taxes	49 000	50 000	38 000	43 000
Dividends	0	0	0	0
Other Current Debt	133 000	430 000	1 207 000	1 445 000
Total Current Debt	189 000	482 000	1 260 000	1 515 000
Total Equity and Debt	296 000	478 000	1 111 000	1 668 000

Financial indicators	2022	2021	2020	2019
Return on Equity	103,74 %	−3 625 %	203,36 %	103,25 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	13,28 %	19,23 %	−46,6 %	18,69 %
Current Ratio	1,57	0,99	0,79	0,11
Quick Ratio	1,57	0,99	0,79	0,11
Equity Ratio	0,36	−0,01	−0,13	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %