MURMESTER RUDI BJELLAND AS

5170 BJØRNDALSTRÆ

Finances

Share Ownership

Return on Equity

177,78 %

Current Ratio

0,53

Debt-to-Equity Ratio

−1,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 351 000	3 848 000	2 716 000	4 078 000
Net Income	−208 000	−217 000	−27 000	−130 000
Total Assets	646 000	956 000	1 426 000	956 000
Total Equity	−117 000	91 000	307 000	372 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 351 000	3 848 000	2 716 000	4 078 000
Expenditure	3 553 000	3 994 000	2 673 000	4 245 000
Operating Profit	−202 000	−145 000	44 000	−167 000
Financial Income	0	0	0	1 000
Financial Costs	6 000	22 000	27 000	9 000
Financial Balance	−6 000	−22 000	−27 000	−8 000
Earnings Before Tax	−208 000	−167 000	17 000	−176 000
Tax	0	49 000	43 000	−45 000
Net Income	−208 000	−217 000	−27 000	−130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	325 000	414 000	461 000	387 000
Total Current Assets	322 000	542 000	965 000	569 000
Total Assets	646 000	956 000	1 426 000	956 000
Total Retained Equity	−217 000	−9 000	207 000	272 000
Total Equity	−117 000	91 000	307 000	372 000
Total Long-Term Debt	152 000	333 000	457 000	437 000
Total Current Debt	611 000	532 000	662 000	147 000
Total Equity and Debt	646 000	956 000	1 426 000	956 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 351 000	3 848 000	2 716 000	4 078 000
Other Income	0	0	0	0
Revenue	3 351 000	3 848 000	2 716 000	4 078 000
Cost of Goods Sold	844 000	0	0	0
Salary Costs	1 614 000	1 609 000	747 000	1 143 000
Depreciation	87 000	100 000	124 000	97 000
Impairment	0	0	0	0
Expenditure	3 553 000	3 994 000	2 673 000	4 245 000
Operating Profit	−202 000	−145 000	44 000	−167 000
Financial Income	0	0	0	1 000
Financial Costs	6 000	22 000	27 000	9 000
Financial Balance	−6 000	−22 000	−27 000	−8 000
Dividends	0	0	0	0
Net Income	−208 000	−217 000	−27 000	−130 000

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	325 000	411 000	461 000	387 000
Total Tangible Assets	325 000	411 000	461 000	387 000
Total Fiancial Fixed Assets	0	2 000	0	0
Total Fixed Assets	325 000	414 000	461 000	387 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	131 000	479 000	282 000	330 000
Total Current Assets	322 000	542 000	965 000	569 000
Total Assets	646 000	956 000	1 426 000	956 000
Total Equity	−117 000	91 000	307 000	372 000
Short-Term Group Debt	0	115 000	89 000	84 000
Total Long-Term Debt	152 000	333 000	457 000	437 000
Creditors	−140 000	36 000	139 000	−110 000
Unpaid Taxes	157 000	188 000	84 000	173 000
Dividends	0	0	0	0
Other Current Debt	594 000	194 000	350 000	0
Total Current Debt	611 000	532 000	662 000	147 000
Total Equity and Debt	646 000	956 000	1 426 000	956 000

Financial indicators	2022	2021	2020	2019
Return on Equity	177,78 %	−238,46 %	−8,79 %	−34,95 %
Debt-to-Equity Ratio	−1,3	3,66	1,49	1,17
Operating Profit Margin	−6,03 %	−3,77 %	1,62 %	−4,1 %
Current Ratio	0,53	1,02	1,46	3,87
Quick Ratio	0,53	1,02	1,46	3,87
Equity Ratio	−0,18	0,1	0,22	0,39
Gross Profit Margin	74,81 %	100 %	100 %	100 %