MURMESTER BJARTE GLOMSET AS

6200 STRANDA

Finances

Share Ownership

Return on Equity

47,58 %

Current Ratio

2,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 214 000	825 000	900 000	815 000
Net Income	128 000	18 000	33 000	−91 000
Total Assets	477 000	274 000	262 000	227 000
Total Equity	269 000	141 000	123 000	90 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 214 000	825 000	900 000	815 000
Expenditure	1 047 000	824 000	867 000	911 000
Operating Profit	158 000	15 000	33 000	−96 000
Financial Income	3 000	3 000	0	3 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	0	3 000
Earnings Before Tax	161 000	18 000	33 000	−93 000
Tax	32 000	0	0	−2 000
Net Income	128 000	18 000	33 000	−91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	19 000	38 000	57 000
Total Current Assets	440 000	255 000	224 000	171 000
Total Assets	477 000	274 000	262 000	227 000
Total Retained Equity	239 000	111 000	93 000	60 000
Total Equity	269 000	141 000	123 000	90 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	207 000	133 000	139 000	137 000
Total Equity and Debt	477 000	274 000	262 000	227 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 214 000	825 000	900 000	815 000
Other Income	0	0	0	0
Revenue	1 214 000	825 000	900 000	815 000
Cost of Goods Sold	235 000	122 000	155 000	124 000
Salary Costs	554 000	466 000	478 000	557 000
Depreciation	22 000	19 000	19 000	19 000
Impairment	0	0	0	0
Expenditure	1 047 000	824 000	867 000	911 000
Operating Profit	158 000	15 000	33 000	−96 000
Financial Income	3 000	3 000	0	3 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	0	3 000
Dividends	0	0	0	0
Net Income	128 000	18 000	33 000	−91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	37 000	19 000	38 000	57 000
Fixtures	0	0	0	0
Total Tangible Assets	37 000	19 000	38 000	57 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	19 000	38 000	57 000
Stock	5 000	14 000	0	0
Total Investments	0	0	0	0
Cash, Bank	277 000	119 000	79 000	137 000
Total Current Assets	440 000	255 000	224 000	171 000
Total Assets	477 000	274 000	262 000	227 000
Total Equity	269 000	141 000	123 000	90 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	32 000	27 000	37 000	25 000
Unpaid Taxes	90 000	61 000	56 000	59 000
Dividends	0	0	0	0
Other Current Debt	54 000	45 000	47 000	53 000
Total Current Debt	207 000	133 000	139 000	137 000
Total Equity and Debt	477 000	274 000	262 000	227 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,58 %	12,77 %	26,83 %	−101,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,01 %	1,82 %	3,67 %	−11,78 %
Current Ratio	2,13	1,92	1,61	1,25
Quick Ratio	2,18	2,14	1,61	1,25
Equity Ratio	0,56	0,51	0,47	0,4
Gross Profit Margin	80,64 %	85,21 %	82,78 %	84,79 %