MURHUSET AS

3280 TJODALYNG

Finances

Share Ownership

Return on Equity

97,86 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 387 000	11 899 000	9 695 000	4 984 000
Net Income	1 917 000	829 000	428 000	214 000
Total Assets	6 822 000	5 613 000	5 432 000	1 449 000
Total Equity	1 959 000	992 000	1 083 000	555 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 387 000	11 899 000	9 695 000	4 984 000
Expenditure	11 943 000	10 765 000	9 123 000	4 762 000
Operating Profit	2 445 000	1 134 000	573 000	223 000
Financial Income	0	0	0	1 000
Financial Costs	12 000	14 000	23 000	5 000
Financial Balance	−12 000	−14 000	−23 000	−4 000
Earnings Before Tax	2 433 000	1 120 000	550 000	219 000
Tax	516 000	290 000	123 000	5 000
Net Income	1 917 000	829 000	428 000	214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 926 000	2 987 000	2 982 000	0
Total Current Assets	3 896 000	2 626 000	2 450 000	1 449 000
Total Assets	6 822 000	5 613 000	5 432 000	1 449 000
Total Retained Equity	1 758 000	791 000	882 000	455 000
Total Equity	1 959 000	992 000	1 083 000	555 000
Total Long-Term Debt	1 250 000	2 332 000	2 445 000	0
Total Current Debt	3 613 000	2 289 000	1 904 000	893 000
Total Equity and Debt	6 822 000	5 613 000	5 432 000	1 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 543 000	11 846 000	9 648 000	5 084 000
Other Income	−156 000	53 000	47 000	−100 000
Revenue	14 387 000	11 899 000	9 695 000	4 984 000
Cost of Goods Sold	5 912 000	5 259 000	4 180 000	1 706 000
Salary Costs	4 659 000	3 775 000	3 493 000	2 134 000
Depreciation	106 000	89 000	33 000	0
Impairment	0	0	0	0
Expenditure	11 943 000	10 765 000	9 123 000	4 762 000
Operating Profit	2 445 000	1 134 000	573 000	223 000
Financial Income	0	0	0	1 000
Financial Costs	12 000	14 000	23 000	5 000
Financial Balance	−12 000	−14 000	−23 000	−4 000
Dividends	950 000	420 000	0	0
Net Income	1 917 000	829 000	428 000	214 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 620 000	2 600 000	2 600 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	306 000	387 000	382 000	0
Total Tangible Assets	2 926 000	2 987 000	2 982 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 926 000	2 987 000	2 982 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 564 000	1 450 000	1 522 000	570 000
Total Current Assets	3 896 000	2 626 000	2 450 000	1 449 000
Total Assets	6 822 000	5 613 000	5 432 000	1 449 000
Total Equity	1 959 000	992 000	1 083 000	555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 250 000	2 332 000	2 445 000	0
Creditors	418 000	423 000	954 000	158 000
Unpaid Taxes	889 000	420 000	518 000	446 000
Dividends	950 000	420 000	0	0
Other Current Debt	840 000	1 142 000	322 000	285 000
Total Current Debt	3 613 000	2 289 000	1 904 000	893 000
Total Equity and Debt	6 822 000	5 613 000	5 432 000	1 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,86 %	83,57 %	39,52 %	38,56 %
Debt-to-Equity Ratio	0,64	2,35	2,26	0
Operating Profit Margin	16,99 %	9,53 %	5,91 %	4,47 %
Current Ratio	1,08	1,15	1,29	1,62
Quick Ratio	1,08	1,15	1,29	1,62
Equity Ratio	0,29	0,18	0,2	0,38
Gross Profit Margin	58,91 %	55,8 %	56,88 %	65,77 %