MURERMESTER/FLISLEGGER TONY WAINWRIGHT AS

2817 GJØVIK

Finances

Share Ownership

Return on Equity

17,14 %

Current Ratio

2,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 121 000	2 370 000	3 018 000	4 440 000
Net Income	175 000	−119 000	214 000	376 000
Total Assets	1 597 000	1 194 000	1 689 000	1 503 000
Total Equity	1 021 000	847 000	1 066 000	952 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 121 000	2 370 000	3 018 000	4 440 000
Expenditure	2 933 000	2 489 000	2 743 000	4 004 000
Operating Profit	187 000	−120 000	275 000	436 000
Financial Income	0	1 000	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	−1 000	1 000
Earnings Before Tax	188 000	−119 000	274 000	437 000
Tax	13 000	0	59 000	62 000
Net Income	175 000	−119 000	214 000	376 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 597 000	1 194 000	1 689 000	1 503 000
Total Assets	1 597 000	1 194 000	1 689 000	1 503 000
Total Retained Equity	921 000	747 000	966 000	852 000
Total Equity	1 021 000	847 000	1 066 000	952 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	576 000	348 000	623 000	551 000
Total Equity and Debt	1 597 000	1 194 000	1 689 000	1 503 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 121 000	2 370 000	2 998 000	4 440 000
Other Income	0	0	20 000	0
Revenue	3 121 000	2 370 000	3 018 000	4 440 000
Cost of Goods Sold	1 768 000	1 361 000	1 447 000	2 398 000
Salary Costs	970 000	936 000	1 144 000	1 410 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 933 000	2 489 000	2 743 000	4 004 000
Operating Profit	187 000	−120 000	275 000	436 000
Financial Income	0	1 000	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	−1 000	1 000
Dividends	0	0	100 000	0
Net Income	175 000	−119 000	214 000	376 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	675 000	852 000	987 000	847 000
Total Current Assets	1 597 000	1 194 000	1 689 000	1 503 000
Total Assets	1 597 000	1 194 000	1 689 000	1 503 000
Total Equity	1 021 000	847 000	1 066 000	952 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	240 000	124 000	156 000	213 000
Unpaid Taxes	232 000	123 000	190 000	131 000
Dividends	0	0	100 000	0
Other Current Debt	91 000	100 000	118 000	145 000
Total Current Debt	576 000	348 000	623 000	551 000
Total Equity and Debt	1 597 000	1 194 000	1 689 000	1 503 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,14 %	−14,05 %	20,08 %	39,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,99 %	−5,06 %	9,11 %	9,82 %
Current Ratio	2,77	3,43	2,71	2,73
Quick Ratio	2,77	3,43	2,71	2,73
Equity Ratio	0,64	0,71	0,63	0,63
Gross Profit Margin	43,35 %	42,57 %	52,05 %	45,99 %