MURER ERIKSEN AS

3030 DRAMMEN

Finances

Share Ownership

Return on Equity

−84 %

Current Ratio

0,97

Debt-to-Equity Ratio

3,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 155 000	1 508 000	1 185 000	1 444 000
Net Income	−84 000	273 000	−154 000	107 000
Total Assets	641 000	913 000	397 000	609 000
Total Equity	100 000	184 000	−89 000	65 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 155 000	1 508 000	1 185 000	1 444 000
Expenditure	1 243 000	1 201 000	1 325 000	1 315 000
Operating Profit	−88 000	306 000	−140 000	129 000
Financial Income	0	0	0	0
Financial Costs	16 000	14 000	14 000	22 000
Financial Balance	−16 000	−14 000	−14 000	−22 000
Earnings Before Tax	−104 000	292 000	−154 000	107 000
Tax	−19 000	19 000	0	0
Net Income	−84 000	273 000	−154 000	107 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	431 000	531 000	274 000	354 000
Total Current Assets	210 000	382 000	123 000	256 000
Total Assets	641 000	913 000	397 000	609 000
Total Retained Equity	70 000	154 000	−119 000	35 000
Total Equity	100 000	184 000	−89 000	65 000
Total Long-Term Debt	326 000	581 000	247 000	335 000
Total Current Debt	216 000	147 000	238 000	210 000
Total Equity and Debt	641 000	913 000	397 000	609 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 155 000	1 276 000	1 185 000	1 435 000
Other Income	0	232 000	0	9 000
Revenue	1 155 000	1 508 000	1 185 000	1 444 000
Cost of Goods Sold	42 000	67 000	100 000	296 000
Salary Costs	908 000	861 000	871 000	715 000
Depreciation	105 000	95 000	94 000	101 000
Impairment	0	0	0	0
Expenditure	1 243 000	1 201 000	1 325 000	1 315 000
Operating Profit	−88 000	306 000	−140 000	129 000
Financial Income	0	0	0	0
Financial Costs	16 000	14 000	14 000	22 000
Financial Balance	−16 000	−14 000	−14 000	−22 000
Dividends	0	0	0	0
Net Income	−84 000	273 000	−154 000	107 000

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	420 000	525 000	260 000	354 000
Total Tangible Assets	420 000	525 000	260 000	354 000
Total Fiancial Fixed Assets	12 000	6 000	14 000	0
Total Fixed Assets	431 000	531 000	274 000	354 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	85 000	31 000	62 000
Total Current Assets	210 000	382 000	123 000	256 000
Total Assets	641 000	913 000	397 000	609 000
Total Equity	100 000	184 000	−89 000	65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	326 000	581 000	247 000	335 000
Creditors	24 000	7 000	27 000	55 000
Unpaid Taxes	89 000	49 000	126 000	96 000
Dividends	0	0	0	0
Other Current Debt	103 000	91 000	85 000	59 000
Total Current Debt	216 000	147 000	238 000	210 000
Total Equity and Debt	641 000	913 000	397 000	609 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−84 %	148,37 %	173,03 %	164,62 %
Debt-to-Equity Ratio	3,26	3,16	−2,78	5,15
Operating Profit Margin	−7,62 %	20,29 %	−11,81 %	8,93 %
Current Ratio	0,97	2,6	0,52	1,22
Quick Ratio	0,97	2,6	0,52	1,22
Equity Ratio	0,16	0,2	−0,22	0,11
Gross Profit Margin	96,36 %	95,56 %	91,56 %	79,5 %