MURMESTER NILSEN AS

1349 RYKKINN

Finances

Share Ownership

Return on Equity

2,19 %

Current Ratio

3,27

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 652 000	2 353 000	3 367 000	1 478 000
Net Income	31 000	90 000	530 000	−57 000
Total Assets	1 867 000	1 975 000	1 948 000	1 190 000
Total Equity	1 413 000	1 382 000	1 292 000	762 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 652 000	2 353 000	3 367 000	1 478 000
Expenditure	1 608 000	2 232 000	2 684 000	1 547 000
Operating Profit	44 000	120 000	683 000	−69 000
Financial Income	0	0	0	0
Financial Costs	4 000	4 000	4 000	4 000
Financial Balance	−4 000	−4 000	−4 000	−4 000
Earnings Before Tax	40 000	116 000	679 000	−73 000
Tax	9 000	26 000	149 000	−16 000
Net Income	31 000	90 000	530 000	−57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	416 000	537 000	526 000	621 000
Total Current Assets	1 451 000	1 438 000	1 422 000	569 000
Total Assets	1 867 000	1 975 000	1 948 000	1 190 000
Total Retained Equity	1 383 000	1 352 000	1 262 000	732 000
Total Equity	1 413 000	1 382 000	1 292 000	762 000
Total Long-Term Debt	10 000	15 000	9 000	0
Total Current Debt	444 000	578 000	648 000	428 000
Total Equity and Debt	1 867 000	1 975 000	1 948 000	1 190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 652 000	2 353 000	3 367 000	1 478 000
Other Income	0	0	0	0
Revenue	1 652 000	2 353 000	3 367 000	1 478 000
Cost of Goods Sold	203 000	589 000	1 210 000	504 000
Salary Costs	700 000	704 000	649 000	524 000
Depreciation	121 000	109 000	124 000	113 000
Impairment	0	0	0	0
Expenditure	1 608 000	2 232 000	2 684 000	1 547 000
Operating Profit	44 000	120 000	683 000	−69 000
Financial Income	0	0	0	0
Financial Costs	4 000	4 000	4 000	4 000
Financial Balance	−4 000	−4 000	−4 000	−4 000
Dividends	0	0	0	0
Net Income	31 000	90 000	530 000	−57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	416 000	537 000	515 000	541 000
Fixtures	0	0	12 000	58 000
Total Tangible Assets	416 000	537 000	526 000	599 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	416 000	537 000	526 000	621 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 101 000	1 410 000	1 415 000	550 000
Total Current Assets	1 451 000	1 438 000	1 422 000	569 000
Total Assets	1 867 000	1 975 000	1 948 000	1 190 000
Total Equity	1 413 000	1 382 000	1 292 000	762 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	15 000	9 000	0
Creditors	40 000	40 000	27 000	51 000
Unpaid Taxes	48 000	178 000	160 000	52 000
Dividends	0	0	0	0
Other Current Debt	342 000	342 000	342 000	324 000
Total Current Debt	444 000	578 000	648 000	428 000
Total Equity and Debt	1 867 000	1 975 000	1 948 000	1 190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,19 %	6,51 %	41,02 %	−7,48 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	2,66 %	5,1 %	20,29 %	−4,67 %
Current Ratio	3,27	2,49	2,19	1,33
Quick Ratio	3,27	2,49	2,19	1,33
Equity Ratio	0,76	0,7	0,66	0,64
Gross Profit Margin	87,71 %	74,97 %	64,06 %	65,9 %