MURMESTER HARALDSEID & HUSEBØ AS

5570 AKSDAL

Finances

Return on Equity

12,12 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 313 000	6 530 000	5 244 000	3 756 000
Net Income	63 000	449 000	234 000	198 000
Total Assets	1 667 000	2 448 000	1 694 000	806 000
Total Equity	520 000	514 000	465 000	231 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 313 000	6 530 000	5 244 000	3 756 000
Expenditure	6 233 000	5 954 000	4 942 000	3 500 000
Operating Profit	81 000	576 000	303 000	257 000
Financial Income	0	1 000	0	1 000
Financial Costs	0	1 000	2 000	4 000
Financial Balance	0	0	−2 000	−3 000
Earnings Before Tax	81 000	576 000	301 000	254 000
Tax	18 000	127 000	67 000	56 000
Net Income	63 000	449 000	234 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	351 000	113 000	95 000	132 000
Total Current Assets	1 315 000	2 335 000	1 599 000	674 000
Total Assets	1 667 000	2 448 000	1 694 000	806 000
Total Retained Equity	490 000	484 000	435 000	201 000
Total Equity	520 000	514 000	465 000	231 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 146 000	1 934 000	1 229 000	575 000
Total Equity and Debt	1 667 000	2 448 000	1 694 000	806 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 313 000	6 528 000	5 244 000	3 756 000
Other Income	0	2 000	0	0
Revenue	6 313 000	6 530 000	5 244 000	3 756 000
Cost of Goods Sold	2 346 000	2 208 000	1 936 000	1 360 000
Salary Costs	2 865 000	3 031 000	2 330 000	1 638 000
Depreciation	115 000	41 000	18 000	14 000
Impairment	0	0	0	0
Expenditure	6 233 000	5 954 000	4 942 000	3 500 000
Operating Profit	81 000	576 000	303 000	257 000
Financial Income	0	1 000	0	1 000
Financial Costs	0	1 000	2 000	4 000
Financial Balance	0	0	−2 000	−3 000
Dividends	0	0	0	0
Net Income	63 000	449 000	234 000	198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 000	3 000	1 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	86 000	56 000	49 000
Total Tangible Assets	19 000	86 000	56 000	49 000
Total Fiancial Fixed Assets	312 000	24 000	38 000	82 000
Total Fixed Assets	351 000	113 000	95 000	132 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	439 000	403 000	744 000	317 000
Total Current Assets	1 315 000	2 335 000	1 599 000	674 000
Total Assets	1 667 000	2 448 000	1 694 000	806 000
Total Equity	520 000	514 000	465 000	231 000
Short-Term Group Debt	73 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	399 000	567 000	574 000	63 000
Unpaid Taxes	337 000	512 000	339 000	297 000
Dividends	0	0	0	0
Other Current Debt	318 000	327 000	249 000	159 000
Total Current Debt	1 146 000	1 934 000	1 229 000	575 000
Total Equity and Debt	1 667 000	2 448 000	1 694 000	806 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,12 %	87,35 %	50,32 %	85,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,28 %	8,82 %	5,78 %	6,84 %
Current Ratio	1,15	1,21	1,3	1,17
Quick Ratio	1,15	1,21	1,3	1,17
Equity Ratio	0,31	0,21	0,27	0,29
Gross Profit Margin	62,84 %	66,19 %	63,08 %	63,79 %