MURHJØRNET AS

5012 BERGEN

Finances

Return on Equity

12,16 %

Current Ratio

7,96

Debt-to-Equity Ratio

15,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	5 066 000	−11 573 000	22 280 000	−520 000
Total Assets	675 830 000	511 510 000	395 634 000	333 630 000
Total Equity	41 660 000	36 593 000	48 166 000	25 886 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	54 000	17 000	123 000	65 000
Operating Profit	−54 000	−17 000	−123 000	−65 000
Financial Income	25 928 000	4 702 000	39 008 000	8 046 000
Financial Costs	19 651 000	17 467 000	17 269 000	9 332 000
Financial Balance	6 277 000	−12 765 000	21 739 000	−1 286 000
Earnings Before Tax	6 222 000	−12 782 000	21 617 000	−1 350 000
Tax	1 155 000	−1 209 000	−663 000	−831 000
Net Income	5 066 000	−11 573 000	22 280 000	−520 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	651 615 000	502 552 000	360 017 000	330 011 000
Total Current Assets	24 216 000	8 959 000	35 617 000	3 619 000
Total Assets	675 830 000	511 510 000	395 634 000	333 630 000
Total Retained Equity	26 610 000	21 543 000	33 116 000	10 836 000
Total Equity	41 660 000	36 593 000	48 166 000	25 886 000
Total Long-Term Debt	631 127 000	473 356 000	303 911 000	306 948 000
Total Current Debt	3 044 000	1 561 000	43 556 000	795 000
Total Equity and Debt	675 830 000	511 510 000	395 634 000	333 630 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	54 000	17 000	123 000	65 000
Operating Profit	−54 000	−17 000	−123 000	−65 000
Financial Income	25 928 000	4 702 000	39 008 000	8 046 000
Financial Costs	19 651 000	17 467 000	17 269 000	9 332 000
Financial Balance	6 277 000	−12 765 000	21 739 000	−1 286 000
Dividends	0	0	0	0
Net Income	5 066 000	−11 573 000	22 280 000	−520 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	62 000	1 217 000	8 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	32 000	0	0	0
Total Tangible Assets	32 000	0	0	0
Total Fiancial Fixed Assets	651 522 000	501 335 000	360 010 000	330 011 000
Total Fixed Assets	651 615 000	502 552 000	360 017 000	330 011 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 912 000	6 586 000	633 000	870 000
Total Current Assets	24 216 000	8 959 000	35 617 000	3 619 000
Total Assets	675 830 000	511 510 000	395 634 000	333 630 000
Total Equity	41 660 000	36 593 000	48 166 000	25 886 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	631 127 000	473 356 000	303 911 000	306 948 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 044 000	1 561 000	43 556 000	795 000
Total Current Debt	3 044 000	1 561 000	43 556 000	795 000
Total Equity and Debt	675 830 000	511 510 000	395 634 000	333 630 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,16 %	−31,63 %	46,26 %	−2,01 %
Debt-to-Equity Ratio	15,15	12,94	6,31	11,86
Operating Profit Margin	-	-	-	-
Current Ratio	7,96	5,74	0,82	4,55
Quick Ratio	7,96	5,74	0,82	4,55
Equity Ratio	0,06	0,07	0,12	0,08
Gross Profit Margin	-	-	-	-