MURMESTER ØKSNES AS

5221 NESTTUN

Finances

Share Ownership

Return on Equity

36,8 %

Current Ratio

2,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 727 000	1 704 000	2 049 000	1 433 000
Net Income	145 000	146 000	221 000	91 000
Total Assets	663 000	893 000	1 070 000	1 038 000
Total Equity	394 000	549 000	803 000	782 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 727 000	1 704 000	2 049 000	1 433 000
Expenditure	1 543 000	1 522 000	1 767 000	1 325 000
Operating Profit	184 000	183 000	282 000	109 000
Financial Income	3 000	5 000	5 000	8 000
Financial Costs	1 000	0	4 000	0
Financial Balance	2 000	5 000	1 000	8 000
Earnings Before Tax	186 000	188 000	283 000	117 000
Tax	41 000	41 000	62 000	26 000
Net Income	145 000	146 000	221 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	30 000
Total Current Assets	663 000	893 000	1 070 000	1 008 000
Total Assets	663 000	893 000	1 070 000	1 038 000
Total Retained Equity	299 000	455 000	708 000	688 000
Total Equity	394 000	549 000	803 000	782 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	269 000	344 000	268 000	256 000
Total Equity and Debt	663 000	893 000	1 070 000	1 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 727 000	1 704 000	2 046 000	1 433 000
Other Income	0	0	3 000	0
Revenue	1 727 000	1 704 000	2 049 000	1 433 000
Cost of Goods Sold	709 000	651 000	824 000	443 000
Salary Costs	724 000	704 000	770 000	703 000
Depreciation	0	0	10 000	12 000
Impairment	0	0	0	0
Expenditure	1 543 000	1 522 000	1 767 000	1 325 000
Operating Profit	184 000	183 000	282 000	109 000
Financial Income	3 000	5 000	5 000	8 000
Financial Costs	1 000	0	4 000	0
Financial Balance	2 000	5 000	1 000	8 000
Dividends	0	0	0	0
Net Income	145 000	146 000	221 000	91 000

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	22 000
Total Tangible Assets	0	0	0	22 000
Total Fiancial Fixed Assets	0	0	0	8 000
Total Fixed Assets	0	0	0	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	574 000	548 000	866 000	713 000
Total Current Assets	663 000	893 000	1 070 000	1 008 000
Total Assets	663 000	893 000	1 070 000	1 038 000
Total Equity	394 000	549 000	803 000	782 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	74 000	111 000	38 000	79 000
Unpaid Taxes	88 000	122 000	102 000	86 000
Dividends	0	0	0	0
Other Current Debt	66 000	70 000	65 000	64 000
Total Current Debt	269 000	344 000	268 000	256 000
Total Equity and Debt	663 000	893 000	1 070 000	1 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,8 %	26,59 %	27,52 %	11,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,65 %	10,74 %	13,76 %	7,61 %
Current Ratio	2,46	2,6	3,99	3,94
Quick Ratio	2,46	2,6	3,99	3,94
Equity Ratio	0,59	0,61	0,75	0,75
Gross Profit Margin	58,95 %	61,8 %	59,79 %	69,09 %