MURMESTER STENSRUD AS

3535 KRØDEREN

Finances

Share Ownership

Return on Equity

25,18 %

Current Ratio

2,55

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 031 000	1 645 000	1 356 000	1 384 000
Net Income	208 000	209 000	10 000	−39 000
Total Assets	1 470 000	1 277 000	892 000	904 000
Total Equity	826 000	618 000	409 000	399 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 031 000	1 645 000	1 356 000	1 384 000
Expenditure	1 754 000	1 365 000	1 336 000	1 420 000
Operating Profit	276 000	280 000	19 000	−37 000
Financial Income	4 000	4 000	4 000	3 000
Financial Costs	12 000	15 000	14 000	13 000
Financial Balance	−8 000	−11 000	−10 000	−10 000
Earnings Before Tax	267 000	268 000	10 000	−47 000
Tax	59 000	59 000	−1 000	−8 000
Net Income	208 000	209 000	10 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	464 000	478 000	397 000	347 000
Total Current Assets	1 006 000	798 000	495 000	557 000
Total Assets	1 470 000	1 277 000	892 000	904 000
Total Retained Equity	796 000	588 000	379 000	369 000
Total Equity	826 000	618 000	409 000	399 000
Total Long-Term Debt	250 000	533 000	338 000	325 000
Total Current Debt	394 000	126 000	145 000	181 000
Total Equity and Debt	1 470 000	1 277 000	892 000	904 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 893 000	1 540 000	1 292 000	1 384 000
Other Income	138 000	105 000	64 000	0
Revenue	2 031 000	1 645 000	1 356 000	1 384 000
Cost of Goods Sold	584 000	562 000	421 000	461 000
Salary Costs	776 000	573 000	619 000	649 000
Depreciation	99 000	16 000	89 000	89 000
Impairment	0	0	0	0
Expenditure	1 754 000	1 365 000	1 336 000	1 420 000
Operating Profit	276 000	280 000	19 000	−37 000
Financial Income	4 000	4 000	4 000	3 000
Financial Costs	12 000	15 000	14 000	13 000
Financial Balance	−8 000	−11 000	−10 000	−10 000
Dividends	0	0	0	0
Net Income	208 000	209 000	10 000	−39 000

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	464 000	478 000	397 000	347 000
Total Tangible Assets	464 000	478 000	397 000	347 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	464 000	478 000	397 000	347 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	733 000	617 000	440 000	384 000
Total Current Assets	1 006 000	798 000	495 000	557 000
Total Assets	1 470 000	1 277 000	892 000	904 000
Total Equity	826 000	618 000	409 000	399 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	250 000	533 000	338 000	325 000
Creditors	48 000	8 000	1 000	24 000
Unpaid Taxes	234 000	47 000	88 000	98 000
Dividends	0	0	0	0
Other Current Debt	71 000	52 000	56 000	59 000
Total Current Debt	394 000	126 000	145 000	181 000
Total Equity and Debt	1 470 000	1 277 000	892 000	904 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,18 %	33,82 %	2,44 %	−9,77 %
Debt-to-Equity Ratio	0,3	0,86	0,83	0,81
Operating Profit Margin	13,59 %	17,02 %	1,4 %	−2,67 %
Current Ratio	2,55	6,33	3,41	3,08
Quick Ratio	2,55	6,33	3,41	3,08
Equity Ratio	0,56	0,48	0,46	0,44
Gross Profit Margin	71,25 %	65,84 %	68,95 %	66,69 %