MURMESTER ROLF TJOMSÅS AS

4715 ØVREBØ

Finances

Share Ownership

Return on Equity

53,03 %

Current Ratio

1,09

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 635 000	10 394 000	10 221 000	11 088 000
Net Income	901 000	633 000	629 000	1 581 000
Total Assets	6 396 000	6 337 000	5 886 000	5 254 000
Total Equity	1 699 000	798 000	4 165 000	3 535 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 635 000	10 394 000	10 221 000	11 088 000
Expenditure	13 482 000	9 591 000	9 420 000	9 060 000
Operating Profit	1 153 000	804 000	800 000	2 028 000
Financial Income	5 000	9 000	8 000	1 000
Financial Costs	3 000	1 000	1 000	2 000
Financial Balance	2 000	8 000	7 000	−1 000
Earnings Before Tax	1 155 000	812 000	807 000	2 027 000
Tax	254 000	179 000	178 000	446 000
Net Income	901 000	633 000	629 000	1 581 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 295 000	854 000	849 000	779 000
Total Current Assets	5 102 000	5 483 000	5 037 000	4 475 000
Total Assets	6 396 000	6 337 000	5 886 000	5 254 000
Total Retained Equity	1 669 000	768 000	4 135 000	3 505 000
Total Equity	1 699 000	798 000	4 165 000	3 535 000
Total Long-Term Debt	23 000	18 000	49 000	108 000
Total Current Debt	4 674 000	5 521 000	1 672 000	1 610 000
Total Equity and Debt	6 396 000	6 337 000	5 886 000	5 254 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 635 000	10 394 000	10 221 000	9 865 000
Other Income	0	0	0	1 223 000
Revenue	14 635 000	10 394 000	10 221 000	11 088 000
Cost of Goods Sold	7 707 000	4 414 000	4 570 000	4 107 000
Salary Costs	4 265 000	3 733 000	3 318 000	3 472 000
Depreciation	233 000	312 000	385 000	525 000
Impairment	0	0	0	0
Expenditure	13 482 000	9 591 000	9 420 000	9 060 000
Operating Profit	1 153 000	804 000	800 000	2 028 000
Financial Income	5 000	9 000	8 000	1 000
Financial Costs	3 000	1 000	1 000	2 000
Financial Balance	2 000	8 000	7 000	−1 000
Dividends	0	0	0	0
Net Income	901 000	633 000	629 000	1 581 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	567 000	608 000	500 000	52 000
Machinery and Plant Facilities	20 000	25 000	0	0
Fixtures	708 000	221 000	349 000	727 000
Total Tangible Assets	1 295 000	854 000	849 000	779 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 295 000	854 000	849 000	779 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 954 000	3 754 000	2 328 000	1 315 000
Total Current Assets	5 102 000	5 483 000	5 037 000	4 475 000
Total Assets	6 396 000	6 337 000	5 886 000	5 254 000
Total Equity	1 699 000	798 000	4 165 000	3 535 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	18 000	49 000	108 000
Creditors	1 041 000	167 000	377 000	288 000
Unpaid Taxes	868 000	664 000	681 000	555 000
Dividends	0	0	0	0
Other Current Debt	2 517 000	4 479 000	376 000	516 000
Total Current Debt	4 674 000	5 521 000	1 672 000	1 610 000
Total Equity and Debt	6 396 000	6 337 000	5 886 000	5 254 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,03 %	79,32 %	15,1 %	44,72 %
Debt-to-Equity Ratio	0,01	0,02	0,01	0,03
Operating Profit Margin	7,88 %	7,74 %	7,83 %	18,29 %
Current Ratio	1,09	0,99	3,01	2,78
Quick Ratio	1,09	0,99	3,01	2,78
Equity Ratio	0,27	0,13	0,71	0,67
Gross Profit Margin	47,34 %	57,53 %	55,29 %	62,96 %