MURMESTER HALDOR MELING AS

4077 HUNDVÅG

Finances

Return on Equity

60,24 %

Current Ratio

2,16

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 818 000	29 795 000	24 839 000	19 416 000
Net Income	4 697 000	1 777 000	1 543 000	2 285 000
Total Assets	17 619 000	13 896 000	6 283 000	5 807 000
Total Equity	7 797 000	3 100 000	1 322 000	280 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 818 000	29 795 000	24 839 000	19 416 000
Expenditure	46 777 000	27 414 000	23 098 000	16 961 000
Operating Profit	5 041 000	2 381 000	1 740 000	2 455 000
Financial Income	1 005 000	10 000	0	0
Financial Costs	274 000	123 000	59 000	170 000
Financial Balance	731 000	−113 000	−59 000	−170 000
Earnings Before Tax	5 772 000	2 268 000	1 681 000	2 285 000
Tax	1 075 000	491 000	138 000	0
Net Income	4 697 000	1 777 000	1 543 000	2 285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 526 000	5 187 000	166 000	205 000
Total Current Assets	14 093 000	8 709 000	6 117 000	5 602 000
Total Assets	17 619 000	13 896 000	6 283 000	5 807 000
Total Retained Equity	7 697 000	3 000 000	1 222 000	180 000
Total Equity	7 797 000	3 100 000	1 322 000	280 000
Total Long-Term Debt	3 313 000	5 705 000	1 163 000	292 000
Total Current Debt	6 510 000	5 092 000	3 797 000	5 236 000
Total Equity and Debt	17 619 000	13 896 000	6 283 000	5 807 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	51 804 000	29 795 000	24 839 000	19 416 000
Other Income	14 000	0	0	0
Revenue	51 818 000	29 795 000	24 839 000	19 416 000
Cost of Goods Sold	29 110 000	12 803 000	10 203 000	6 022 000
Salary Costs	13 214 000	11 838 000	10 170 000	8 723 000
Depreciation	294 000	47 000	39 000	65 000
Impairment	0	0	0	0
Expenditure	46 777 000	27 414 000	23 098 000	16 961 000
Operating Profit	5 041 000	2 381 000	1 740 000	2 455 000
Financial Income	1 005 000	10 000	0	0
Financial Costs	274 000	123 000	59 000	170 000
Financial Balance	731 000	−113 000	−59 000	−170 000
Dividends	0	0	500 000	0
Net Income	4 697 000	1 777 000	1 543 000	2 285 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	2 769 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 240 000	200 000	80 000	119 000
Total Tangible Assets	1 240 000	2 969 000	80 000	119 000
Total Fiancial Fixed Assets	2 285 000	2 218 000	86 000	86 000
Total Fixed Assets	3 526 000	5 187 000	166 000	205 000
Stock	23 000	65 000	49 000	65 000
Total Investments	0	0	0	0
Cash, Bank	4 147 000	2 910 000	1 424 000	237 000
Total Current Assets	14 093 000	8 709 000	6 117 000	5 602 000
Total Assets	17 619 000	13 896 000	6 283 000	5 807 000
Total Equity	7 797 000	3 100 000	1 322 000	280 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 313 000	5 705 000	1 163 000	292 000
Creditors	1 844 000	1 584 000	548 000	737 000
Unpaid Taxes	2 249 000	1 566 000	1 694 000	1 182 000
Dividends	0	0	500 000	0
Other Current Debt	1 341 000	1 451 000	918 000	2 152 000
Total Current Debt	6 510 000	5 092 000	3 797 000	5 236 000
Total Equity and Debt	17 619 000	13 896 000	6 283 000	5 807 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,24 %	57,32 %	116,72 %	816,07 %
Debt-to-Equity Ratio	0,42	1,84	0,88	1,04
Operating Profit Margin	9,73 %	7,99 %	7,01 %	12,64 %
Current Ratio	2,16	1,71	1,61	1,07
Quick Ratio	2,17	1,73	1,63	1,08
Equity Ratio	0,44	0,22	0,21	0,05
Gross Profit Margin	43,82 %	57,03 %	58,92 %	68,98 %