MURMESTER EINAR ESPEDALEN AS

3800 BØ I TELEMARK

Finances

Return on Equity

60,17 %

Current Ratio

1,3

Debt-to-Equity Ratio

1,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 991 000	16 625 000	16 564 000	13 512 000
Net Income	556 000	1 094 000	828 000	521 000
Total Assets	6 835 000	7 480 000	5 661 000	4 919 000
Total Equity	924 000	868 000	974 000	146 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 991 000	16 625 000	16 564 000	13 512 000
Expenditure	17 199 000	15 141 000	15 406 000	12 736 000
Operating Profit	791 000	1 484 000	1 157 000	776 000
Financial Income	1 000	1 000	3 000	1 000
Financial Costs	80 000	83 000	99 000	109 000
Financial Balance	−79 000	−82 000	−96 000	−108 000
Earnings Before Tax	713 000	1 402 000	1 062 000	668 000
Tax	157 000	309 000	234 000	147 000
Net Income	556 000	1 094 000	828 000	521 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	964 000	544 000	622 000	623 000
Total Current Assets	5 872 000	6 937 000	5 039 000	4 296 000
Total Assets	6 835 000	7 480 000	5 661 000	4 919 000
Total Retained Equity	824 000	768 000	874 000	46 000
Total Equity	924 000	868 000	974 000	146 000
Total Long-Term Debt	1 404 000	1 600 000	2 363 000	2 688 000
Total Current Debt	4 508 000	5 012 000	2 324 000	2 085 000
Total Equity and Debt	6 835 000	7 480 000	5 661 000	4 919 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 987 000	16 625 000	16 558 000	13 512 000
Other Income	4 000	0	6 000	0
Revenue	17 991 000	16 625 000	16 564 000	13 512 000
Cost of Goods Sold	7 136 000	5 531 000	5 982 000	4 594 000
Salary Costs	7 743 000	7 500 000	7 340 000	5 834 000
Depreciation	166 000	154 000	116 000	96 000
Impairment	0	0	0	0
Expenditure	17 199 000	15 141 000	15 406 000	12 736 000
Operating Profit	791 000	1 484 000	1 157 000	776 000
Financial Income	1 000	1 000	3 000	1 000
Financial Costs	80 000	83 000	99 000	109 000
Financial Balance	−79 000	−82 000	−96 000	−108 000
Dividends	500 000	1 200 000	0	0
Net Income	556 000	1 094 000	828 000	521 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	23 000	129 000	362 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	348 000	514 000	487 000	254 000
Total Tangible Assets	348 000	514 000	487 000	254 000
Total Fiancial Fixed Assets	607 000	7 000	7 000	7 000
Total Fixed Assets	964 000	544 000	622 000	623 000
Stock	775 000	762 000	698 000	879 000
Total Investments	0	0	0	0
Cash, Bank	1 094 000	2 777 000	2 287 000	1 162 000
Total Current Assets	5 872 000	6 937 000	5 039 000	4 296 000
Total Assets	6 835 000	7 480 000	5 661 000	4 919 000
Total Equity	924 000	868 000	974 000	146 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 404 000	1 600 000	2 363 000	2 688 000
Creditors	1 691 000	658 000	495 000	479 000
Unpaid Taxes	766 000	1 239 000	921 000	971 000
Dividends	500 000	1 200 000	0	0
Other Current Debt	1 908 000	2 912 000	908 000	634 000
Total Current Debt	4 508 000	5 012 000	2 324 000	2 085 000
Total Equity and Debt	6 835 000	7 480 000	5 661 000	4 919 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,17 %	126,04 %	85,01 %	356,85 %
Debt-to-Equity Ratio	1,52	1,84	2,43	18,41
Operating Profit Margin	4,4 %	8,93 %	6,99 %	5,74 %
Current Ratio	1,3	1,38	2,17	2,06
Quick Ratio	1,57	1,63	3,1	3,56
Equity Ratio	0,14	0,12	0,17	0,03
Gross Profit Margin	60,34 %	66,73 %	63,89 %	66 %