MURSPESIALISTEN AS

7088 HEIMDAL

Finances

Share Ownership

Return on Equity

33,33 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	331 000	366 000	1 093 000	826 000
Net Income	37 000	−49 000	103 000	78 000
Total Assets	281 000	115 000	383 000	171 000
Total Equity	111 000	74 000	122 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	331 000	366 000	1 093 000	826 000
Expenditure	318 000	426 000	957 000	709 000
Operating Profit	13 000	−60 000	136 000	105 000
Financial Income	0	0	0	0
Financial Costs	5 000	2 000	4 000	5 000
Financial Balance	−5 000	−2 000	−4 000	−5 000
Earnings Before Tax	8 000	−62 000	132 000	101 000
Tax	−29 000	−14 000	29 000	22 000
Net Income	37 000	−49 000	103 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	0	0	30 000
Total Current Assets	262 000	115 000	383 000	141 000
Total Assets	281 000	115 000	383 000	171 000
Total Retained Equity	81 000	44 000	92 000	6 000
Total Equity	111 000	74 000	122 000	36 000
Total Long-Term Debt	0	22 000	58 000	80 000
Total Current Debt	170 000	19 000	202 000	55 000
Total Equity and Debt	281 000	115 000	383 000	171 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	331 000	366 000	1 093 000	826 000
Other Income	0	0	0	0
Revenue	331 000	366 000	1 093 000	826 000
Cost of Goods Sold	34 000	48 000	128 000	167 000
Salary Costs	148 000	265 000	635 000	372 000
Depreciation	0	0	30 000	31 000
Impairment	0	0	0	0
Expenditure	318 000	426 000	957 000	709 000
Operating Profit	13 000	−60 000	136 000	105 000
Financial Income	0	0	0	0
Financial Costs	5 000	2 000	4 000	5 000
Financial Balance	−5 000	−2 000	−4 000	−5 000
Dividends	0	0	17 000	0
Net Income	37 000	−49 000	103 000	78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	30 000
Total Tangible Assets	0	0	0	30 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	0	0	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	116 000	65 000	268 000	119 000
Total Current Assets	262 000	115 000	383 000	141 000
Total Assets	281 000	115 000	383 000	171 000
Total Equity	111 000	74 000	122 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	22 000	58 000	80 000
Creditors	52 000	17 000	14 000	19 000
Unpaid Taxes	61 000	−24 000	106 000	70 000
Dividends	0	0	17 000	0
Other Current Debt	57 000	27 000	37 000	−34 000
Total Current Debt	170 000	19 000	202 000	55 000
Total Equity and Debt	281 000	115 000	383 000	171 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,33 %	−66,22 %	84,43 %	216,67 %
Debt-to-Equity Ratio	0	0,3	0,48	2,22
Operating Profit Margin	3,93 %	−16,39 %	12,44 %	12,71 %
Current Ratio	1,54	6,05	1,9	2,56
Quick Ratio	1,54	6,05	1,9	2,56
Equity Ratio	0,4	0,64	0,32	0,21
Gross Profit Margin	89,73 %	86,89 %	88,29 %	79,78 %