MOLDSTAD MUR AS

2500 TYNSET

Finances

Share Ownership

Return on Equity

46,11 %

Current Ratio

2,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 144 000	4 963 000	5 158 000	4 790 000
Net Income	1 127 000	267 000	693 000	389 000
Total Assets	3 907 000	2 255 000	2 403 000	1 825 000
Total Equity	2 444 000	1 517 000	1 350 000	758 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 144 000	4 963 000	5 158 000	4 790 000
Expenditure	5 690 000	4 623 000	4 270 000	4 283 000
Operating Profit	1 453 000	340 000	887 000	508 000
Financial Income	9 000	7 000	8 000	6 000
Financial Costs	1 000	3 000	7 000	15 000
Financial Balance	8 000	4 000	1 000	−9 000
Earnings Before Tax	1 461 000	343 000	888 000	498 000
Tax	333 000	76 000	195 000	110 000
Net Income	1 127 000	267 000	693 000	389 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	284 000	473 000	608 000	169 000
Total Current Assets	3 623 000	1 782 000	1 795 000	1 656 000
Total Assets	3 907 000	2 255 000	2 403 000	1 825 000
Total Retained Equity	2 414 000	1 487 000	1 320 000	728 000
Total Equity	2 444 000	1 517 000	1 350 000	758 000
Total Long-Term Debt	0	22 000	87 000	120 000
Total Current Debt	1 463 000	716 000	965 000	948 000
Total Equity and Debt	3 907 000	2 255 000	2 403 000	1 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 144 000	4 963 000	5 148 000	4 790 000
Other Income	0	0	10 000	0
Revenue	7 144 000	4 963 000	5 158 000	4 790 000
Cost of Goods Sold	3 082 000	2 170 000	1 887 000	2 179 000
Salary Costs	1 665 000	1 545 000	1 565 000	1 513 000
Depreciation	141 000	162 000	100 000	56 000
Impairment	0	0	0	0
Expenditure	5 690 000	4 623 000	4 270 000	4 283 000
Operating Profit	1 453 000	340 000	887 000	508 000
Financial Income	9 000	7 000	8 000	6 000
Financial Costs	1 000	3 000	7 000	15 000
Financial Balance	8 000	4 000	1 000	−9 000
Dividends	200 000	100 000	100 000	100 000
Net Income	1 127 000	267 000	693 000	389 000

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	284 000	473 000	608 000	169 000
Total Tangible Assets	284 000	473 000	608 000	169 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	284 000	473 000	608 000	169 000
Stock	681 000	419 000	335 000	271 000
Total Investments	0	0	0	0
Cash, Bank	2 029 000	1 144 000	1 169 000	1 108 000
Total Current Assets	3 623 000	1 782 000	1 795 000	1 656 000
Total Assets	3 907 000	2 255 000	2 403 000	1 825 000
Total Equity	2 444 000	1 517 000	1 350 000	758 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	22 000	87 000	120 000
Creditors	339 000	79 000	223 000	126 000
Unpaid Taxes	402 000	269 000	291 000	274 000
Dividends	200 000	100 000	100 000	100 000
Other Current Debt	177 000	182 000	174 000	337 000
Total Current Debt	1 463 000	716 000	965 000	948 000
Total Equity and Debt	3 907 000	2 255 000	2 403 000	1 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,11 %	17,6 %	51,33 %	51,32 %
Debt-to-Equity Ratio	0	0,01	0,06	0,16
Operating Profit Margin	20,34 %	6,85 %	17,2 %	10,61 %
Current Ratio	2,48	2,49	1,86	1,75
Quick Ratio	4,63	6	2,85	2,45
Equity Ratio	0,63	0,67	0,56	0,42
Gross Profit Margin	56,86 %	56,28 %	63,42 %	54,51 %