MURERLAGET AS

4560 VANSE

Finances

Share Ownership

Return on Equity

18,48 %

Current Ratio

1,72

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 900 000	5 337 000	2 591 000	1 607 000
Net Income	194 000	628 000	216 000	58 000
Total Assets	2 261 000	1 922 000	889 000	268 000
Total Equity	1 050 000	856 000	229 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 900 000	5 337 000	2 591 000	1 607 000
Expenditure	5 678 000	4 524 000	2 320 000	1 537 000
Operating Profit	223 000	814 000	271 000	70 000
Financial Income	0	0	0	0
Financial Costs	12 000	9 000	8 000	13 000
Financial Balance	−12 000	−9 000	−8 000	−13 000
Earnings Before Tax	210 000	805 000	263 000	58 000
Tax	16 000	177 000	47 000	0
Net Income	194 000	628 000	216 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	342 000	359 000	370 000	168 000
Total Current Assets	1 919 000	1 563 000	519 000	100 000
Total Assets	2 261 000	1 922 000	889 000	268 000
Total Retained Equity	1 020 000	826 000	198 000	−18 000
Total Equity	1 050 000	856 000	229 000	12 000
Total Long-Term Debt	94 000	151 000	25 000	48 000
Total Current Debt	1 117 000	915 000	636 000	207 000
Total Equity and Debt	2 261 000	1 922 000	889 000	268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 900 000	5 336 000	2 590 000	1 601 000
Other Income	0	2 000	1 000	6 000
Revenue	5 900 000	5 337 000	2 591 000	1 607 000
Cost of Goods Sold	2 883 000	2 027 000	1 260 000	795 000
Salary Costs	2 096 000	1 952 000	703 000	416 000
Depreciation	57 000	51 000	34 000	27 000
Impairment	0	0	0	0
Expenditure	5 678 000	4 524 000	2 320 000	1 537 000
Operating Profit	223 000	814 000	271 000	70 000
Financial Income	0	0	0	0
Financial Costs	12 000	9 000	8 000	13 000
Financial Balance	−12 000	−9 000	−8 000	−13 000
Dividends	0	0	0	0
Net Income	194 000	628 000	216 000	58 000

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	0	0	0	0
Fixtures	342 000	359 000	366 000	164 000
Total Tangible Assets	342 000	359 000	366 000	164 000
Total Fiancial Fixed Assets	0	0	4 000	4 000
Total Fixed Assets	342 000	359 000	370 000	168 000
Stock	426 000	380 000	255 000	62 000
Total Investments	0	0	0	0
Cash, Bank	501 000	328 000	−55 000	23 000
Total Current Assets	1 919 000	1 563 000	519 000	100 000
Total Assets	2 261 000	1 922 000	889 000	268 000
Total Equity	1 050 000	856 000	229 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	94 000	151 000	25 000	48 000
Creditors	335 000	256 000	221 000	167 000
Unpaid Taxes	503 000	253 000	94 000	30 000
Dividends	0	0	0	0
Other Current Debt	233 000	202 000	272 000	3 000
Total Current Debt	1 117 000	915 000	636 000	207 000
Total Equity and Debt	2 261 000	1 922 000	889 000	268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,48 %	73,36 %	94,32 %	483,33 %
Debt-to-Equity Ratio	0,09	0,18	0,11	4
Operating Profit Margin	3,78 %	15,25 %	10,46 %	4,36 %
Current Ratio	1,72	1,71	0,82	0,48
Quick Ratio	2,78	2,92	1,36	0,69
Equity Ratio	0,46	0,45	0,26	0,04
Gross Profit Margin	51,14 %	62,02 %	51,37 %	50,53 %