MURMESTER TROND DAL AS

5179 GODVIK

Finances

Return on Equity

0,82 %

Current Ratio

2,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 667 000	5 492 000	5 218 000	4 832 000
Net Income	11 000	381 000	288 000	90 000
Total Assets	2 110 000	2 266 000	1 651 000	1 397 000
Total Equity	1 339 000	1 328 000	947 000	659 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 667 000	5 492 000	5 218 000	4 832 000
Expenditure	4 608 000	5 046 000	4 866 000	4 739 000
Operating Profit	59 000	446 000	352 000	92 000
Financial Income	1 000	43 000	22 000	29 000
Financial Costs	34 000	1 000	1 000	1 000
Financial Balance	−33 000	42 000	21 000	28 000
Earnings Before Tax	26 000	488 000	374 000	119 000
Tax	16 000	107 000	86 000	29 000
Net Income	11 000	381 000	288 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	411 000	456 000	220 000	278 000
Total Current Assets	1 699 000	1 810 000	1 431 000	1 118 000
Total Assets	2 110 000	2 266 000	1 651 000	1 397 000
Total Retained Equity	1 209 000	1 198 000	817 000	529 000
Total Equity	1 339 000	1 328 000	947 000	659 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	771 000	937 000	704 000	737 000
Total Equity and Debt	2 110 000	2 266 000	1 651 000	1 397 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 667 000	5 440 000	5 048 000	4 832 000
Other Income	0	53 000	170 000	0
Revenue	4 667 000	5 492 000	5 218 000	4 832 000
Cost of Goods Sold	1 072 000	1 689 000	1 752 000	1 343 000
Salary Costs	2 018 000	1 973 000	1 853 000	2 240 000
Depreciation	24 000	32 000	35 000	34 000
Impairment	0	0	0	0
Expenditure	4 608 000	5 046 000	4 866 000	4 739 000
Operating Profit	59 000	446 000	352 000	92 000
Financial Income	1 000	43 000	22 000	29 000
Financial Costs	34 000	1 000	1 000	1 000
Financial Balance	−33 000	42 000	21 000	28 000
Dividends	0	0	0	0
Net Income	11 000	381 000	288 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	15 000	6 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	32 000	64 000	79 000
Total Tangible Assets	54 000	32 000	64 000	79 000
Total Fiancial Fixed Assets	346 000	409 000	150 000	197 000
Total Fixed Assets	411 000	456 000	220 000	278 000
Stock	258 000	250 000	218 000	259 000
Total Investments	393 000	327 000	185 000	110 000
Cash, Bank	295 000	265 000	607 000	166 000
Total Current Assets	1 699 000	1 810 000	1 431 000	1 118 000
Total Assets	2 110 000	2 266 000	1 651 000	1 397 000
Total Equity	1 339 000	1 328 000	947 000	659 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	306 000	280 000	183 000	242 000
Unpaid Taxes	270 000	315 000	252 000	257 000
Dividends	0	0	0	0
Other Current Debt	184 000	227 000	180 000	210 000
Total Current Debt	771 000	937 000	704 000	737 000
Total Equity and Debt	2 110 000	2 266 000	1 651 000	1 397 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,82 %	28,69 %	30,41 %	13,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,26 %	8,12 %	6,75 %	1,9 %
Current Ratio	2,2	1,93	2,03	1,52
Quick Ratio	3,31	2,63	2,94	2,34
Equity Ratio	0,63	0,59	0,57	0,47
Gross Profit Margin	77,03 %	69,25 %	66,42 %	72,21 %