MØRCH HUSBY AS

0350 OSLO

Finances

Return on Equity

122,25 %

Current Ratio

1,77

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 057 000	1 086 000	596 000	1 002 000
Net Income	445 000	452 000	128 000	506 000
Total Assets	812 000	868 000	1 919 000	2 058 000
Total Equity	364 000	319 000	688 000	959 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 057 000	1 086 000	596 000	1 002 000
Expenditure	459 000	531 000	418 000	349 000
Operating Profit	598 000	555 000	179 000	653 000
Financial Income	0	50 000	0	0
Financial Costs	24 000	25 000	15 000	5 000
Financial Balance	−24 000	25 000	−15 000	−5 000
Earnings Before Tax	574 000	580 000	164 000	649 000
Tax	129 000	128 000	36 000	143 000
Net Income	445 000	452 000	128 000	506 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	46 000	1 225 000	535 000
Total Current Assets	772 000	822 000	694 000	1 523 000
Total Assets	812 000	868 000	1 919 000	2 058 000
Total Retained Equity	334 000	289 000	658 000	929 000
Total Equity	364 000	319 000	688 000	959 000
Total Long-Term Debt	12 000	16 000	748 000	1 000
Total Current Debt	436 000	533 000	483 000	1 098 000
Total Equity and Debt	812 000	868 000	1 919 000	2 058 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 019 000	1 034 000	596 000	670 000
Other Income	38 000	52 000	0	332 000
Revenue	1 057 000	1 086 000	596 000	1 002 000
Cost of Goods Sold	69 000	95 000	10 000	19 000
Salary Costs	0	83 000	54 000	1 000
Depreciation	6 000	117 000	68 000	1 000
Impairment	0	0	0	0
Expenditure	459 000	531 000	418 000	349 000
Operating Profit	598 000	555 000	179 000	653 000
Financial Income	0	50 000	0	0
Financial Costs	24 000	25 000	15 000	5 000
Financial Balance	−24 000	25 000	−15 000	−5 000
Dividends	400 000	820 000	400 000	700 000
Net Income	445 000	452 000	128 000	506 000

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	6 000	687 000	20 000
Total Tangible Assets	0	6 000	687 000	20 000
Total Fiancial Fixed Assets	40 000	40 000	538 000	515 000
Total Fixed Assets	40 000	46 000	1 225 000	535 000
Stock	0	0	0	0
Total Investments	88 000	0	0	0
Cash, Bank	630 000	242 000	485 000	603 000
Total Current Assets	772 000	822 000	694 000	1 523 000
Total Assets	812 000	868 000	1 919 000	2 058 000
Total Equity	364 000	319 000	688 000	959 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 000	16 000	748 000	1 000
Creditors	22 000	34 000	29 000	16 000
Unpaid Taxes	31 000	28 000	53 000	−20 000
Dividends	400 000	820 000	400 000	700 000
Other Current Debt	0	3 000	0	260 000
Total Current Debt	436 000	533 000	483 000	1 098 000
Total Equity and Debt	812 000	868 000	1 919 000	2 058 000

Financial indicators	2022	2021	2020	2019
Return on Equity	122,25 %	141,69 %	18,6 %	52,76 %
Debt-to-Equity Ratio	0,03	0,05	1,09	0
Operating Profit Margin	56,58 %	51,1 %	30,03 %	65,17 %
Current Ratio	1,77	1,54	1,44	1,39
Quick Ratio	1,77	1,54	1,44	1,39
Equity Ratio	0,45	0,37	0,36	0,47
Gross Profit Margin	93,47 %	91,25 %	98,32 %	98,1 %