MURERFIRMA MORTEN NORBECK AS

2821 GJØVIK

Finances

Return on Equity

11,06 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 765 000	1 386 000	1 986 000	1 358 000
Net Income	53 000	−162 000	−10 000	−93 000
Total Assets	768 000	709 000	689 000	683 000
Total Equity	479 000	426 000	587 000	598 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 765 000	1 386 000	1 986 000	1 358 000
Expenditure	1 711 000	1 547 000	1 995 000	1 456 000
Operating Profit	53 000	−162 000	−10 000	−98 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	53 000	−162 000	−10 000	−97 000
Tax	0	0	0	−5 000
Net Income	53 000	−162 000	−10 000	−93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	463 000	502 000	506 000	484 000
Total Current Assets	305 000	207 000	184 000	200 000
Total Assets	768 000	709 000	689 000	683 000
Total Retained Equity	291 000	237 000	399 000	409 000
Total Equity	479 000	426 000	587 000	598 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	289 000	283 000	102 000	86 000
Total Equity and Debt	768 000	709 000	689 000	683 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 765 000	1 386 000	1 986 000	1 279 000
Other Income	0	0	0	79 000
Revenue	1 765 000	1 386 000	1 986 000	1 358 000
Cost of Goods Sold	648 000	550 000	1 277 000	724 000
Salary Costs	570 000	571 000	224 000	256 000
Depreciation	4 000	4 000	12 000	53 000
Impairment	0	0	0	0
Expenditure	1 711 000	1 547 000	1 995 000	1 456 000
Operating Profit	53 000	−162 000	−10 000	−98 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	53 000	−162 000	−10 000	−93 000

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	8 000
Fixtures	3 000	7 000	11 000	15 000
Total Tangible Assets	3 000	7 000	11 000	24 000
Total Fiancial Fixed Assets	460 000	495 000	495 000	460 000
Total Fixed Assets	463 000	502 000	506 000	484 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	206 000	171 000	168 000	189 000
Total Current Assets	305 000	207 000	184 000	200 000
Total Assets	768 000	709 000	689 000	683 000
Total Equity	479 000	426 000	587 000	598 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	46 000	33 000	52 000
Unpaid Taxes	119 000	98 000	33 000	12 000
Dividends	0	0	0	0
Other Current Debt	170 000	139 000	36 000	22 000
Total Current Debt	289 000	283 000	102 000	86 000
Total Equity and Debt	768 000	709 000	689 000	683 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,06 %	−38,03 %	−1,7 %	−15,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3 %	−11,69 %	−0,5 %	−7,22 %
Current Ratio	1,06	0,73	1,8	2,33
Quick Ratio	1,06	0,73	1,8	2,33
Equity Ratio	0,62	0,6	0,85	0,88
Gross Profit Margin	63,29 %	60,32 %	35,7 %	46,69 %