MURMESTER YNGVE EINES AS

9022 KROKELVDALEN

Finances

Return on Equity

−68,82 %

Current Ratio

5,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	274 000	212 000	1 799 000	772 000
Net Income	−320 000	20 000	154 000	53 000
Total Assets	535 000	814 000	974 000	1 231 000
Total Equity	465 000	785 000	765 000	1 011 000

Income (NOK)	2022	2021	2020	2019
Revenue	274 000	212 000	1 799 000	772 000
Expenditure	594 000	186 000	1 602 000	703 000
Operating Profit	−320 000	25 000	197 000	69 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	1 000	−1 000	1 000
Earnings Before Tax	−320 000	25 000	196 000	69 000
Tax	0	6 000	43 000	16 000
Net Income	−320 000	20 000	154 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	128 000	431 000	455 000	379 000
Total Current Assets	407 000	383 000	519 000	851 000
Total Assets	535 000	814 000	974 000	1 231 000
Total Retained Equity	435 000	755 000	735 000	981 000
Total Equity	465 000	785 000	765 000	1 011 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	70 000	30 000	208 000	220 000
Total Equity and Debt	535 000	814 000	974 000	1 231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	262 000	204 000	1 792 000	772 000
Other Income	12 000	8 000	7 000	0
Revenue	274 000	212 000	1 799 000	772 000
Cost of Goods Sold	13 000	27 000	718 000	251 000
Salary Costs	417 000	37 000	701 000	358 000
Depreciation	24 000	24 000	24 000	20 000
Impairment	0	0	0	0
Expenditure	594 000	186 000	1 602 000	703 000
Operating Profit	−320 000	25 000	197 000	69 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	1 000	−1 000	1 000
Dividends	0	0	400 000	0
Net Income	−320 000	20 000	154 000	53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	279 000	279 000	279 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	52 000	76 000	100 000
Total Tangible Assets	28 000	331 000	355 000	379 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	0
Total Fixed Assets	128 000	431 000	455 000	379 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	395 000	319 000	504 000	739 000
Total Current Assets	407 000	383 000	519 000	851 000
Total Assets	535 000	814 000	974 000	1 231 000
Total Equity	465 000	785 000	765 000	1 011 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	13 000	−8 000	69 000	48 000
Unpaid Taxes	8 000	22 000	24 000	92 000
Dividends	0	0	400 000	0
Other Current Debt	49 000	8 000	74 000	40 000
Total Current Debt	70 000	30 000	208 000	220 000
Total Equity and Debt	535 000	814 000	974 000	1 231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−68,82 %	2,55 %	20,13 %	5,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−116,79 %	11,79 %	10,95 %	8,94 %
Current Ratio	5,81	12,77	2,5	3,87
Quick Ratio	5,81	12,77	2,5	3,87
Equity Ratio	0,87	0,96	0,79	0,82
Gross Profit Margin	95,26 %	87,26 %	60,09 %	67,49 %