MURERHUSET AS

1064 OSLO

Finances

Share Ownership

Return on Equity

−70,33 %

Current Ratio

1,4

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 578 000	4 018 000	4 682 000	4 494 000
Net Income	−275 000	113 000	364 000	−583 000
Total Assets	1 197 000	1 521 000	1 727 000	1 484 000
Total Equity	391 000	666 000	553 000	189 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 578 000	4 018 000	4 682 000	4 494 000
Expenditure	3 919 000	4 032 000	4 199 000	5 062 000
Operating Profit	−340 000	−14 000	483 000	−567 000
Financial Income	0	0	1 000	1 000
Financial Costs	10 000	11 000	17 000	16 000
Financial Balance	−10 000	−11 000	−16 000	−15 000
Earnings Before Tax	−350 000	−25 000	466 000	−583 000
Tax	−75 000	−138 000	103 000	0
Net Income	−275 000	113 000	364 000	−583 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	125 000	35 000	53 000	138 000
Total Current Assets	1 072 000	1 486 000	1 673 000	1 346 000
Total Assets	1 197 000	1 521 000	1 727 000	1 484 000
Total Retained Equity	361 000	636 000	523 000	159 000
Total Equity	391 000	666 000	553 000	189 000
Total Long-Term Debt	41 000	103 000	263 000	216 000
Total Current Debt	766 000	753 000	911 000	1 079 000
Total Equity and Debt	1 197 000	1 521 000	1 727 000	1 484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 578 000	4 018 000	4 682 000	4 494 000
Other Income	0	0	0	0
Revenue	3 578 000	4 018 000	4 682 000	4 494 000
Cost of Goods Sold	357 000	323 000	915 000	1 026 000
Salary Costs	2 894 000	2 800 000	2 642 000	3 508 000
Depreciation	6 000	53 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	3 919 000	4 032 000	4 199 000	5 062 000
Operating Profit	−340 000	−14 000	483 000	−567 000
Financial Income	0	0	1 000	1 000
Financial Costs	10 000	11 000	17 000	16 000
Financial Balance	−10 000	−11 000	−16 000	−15 000
Dividends	0	0	0	0
Net Income	−275 000	113 000	364 000	−583 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	111 000	35 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	53 000	138 000
Fixtures	14 000	0	0	0
Total Tangible Assets	14 000	0	53 000	138 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	125 000	35 000	53 000	138 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	419 000	870 000	763 000	812 000
Total Current Assets	1 072 000	1 486 000	1 673 000	1 346 000
Total Assets	1 197 000	1 521 000	1 727 000	1 484 000
Total Equity	391 000	666 000	553 000	189 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 000	103 000	263 000	216 000
Creditors	98 000	103 000	109 000	16 000
Unpaid Taxes	442 000	434 000	403 000	599 000
Dividends	0	0	0	0
Other Current Debt	226 000	215 000	399 000	463 000
Total Current Debt	766 000	753 000	911 000	1 079 000
Total Equity and Debt	1 197 000	1 521 000	1 727 000	1 484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−70,33 %	16,97 %	65,82 %	−308,47 %
Debt-to-Equity Ratio	0,1	0,15	0,48	1,14
Operating Profit Margin	−9,5 %	−0,35 %	10,32 %	−12,62 %
Current Ratio	1,4	1,97	1,84	1,25
Quick Ratio	1,4	1,97	1,84	1,25
Equity Ratio	0,33	0,44	0,32	0,13
Gross Profit Margin	90,02 %	91,96 %	80,46 %	77,17 %