MURMESTER JENS AKSEL CHRISTIANSEN AS

1524 MOSS

Finances

Share Ownership

Return on Equity

27,27 %

Current Ratio

1,19

Debt-to-Equity Ratio

4,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 754 000	13 907 000	9 558 000	6 686 000
Net Income	123 000	302 000	−62 000	135 000
Total Assets	4 602 000	4 026 000	2 518 000	2 501 000
Total Equity	451 000	378 000	376 000	439 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 754 000	13 907 000	9 558 000	6 686 000
Expenditure	15 487 000	13 447 000	9 577 000	6 462 000
Operating Profit	267 000	460 000	−18 000	225 000
Financial Income	3 000	0	7 000	3 000
Financial Costs	106 000	74 000	67 000	52 000
Financial Balance	−103 000	−74 000	−60 000	−49 000
Earnings Before Tax	164 000	387 000	−78 000	175 000
Tax	41 000	85 000	−16 000	40 000
Net Income	123 000	302 000	−62 000	135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 241 000	1 641 000	1 186 000	962 000
Total Current Assets	2 361 000	2 385 000	1 331 000	1 539 000
Total Assets	4 602 000	4 026 000	2 518 000	2 501 000
Total Retained Equity	421 000	348 000	346 000	409 000
Total Equity	451 000	378 000	376 000	439 000
Total Long-Term Debt	2 160 000	1 718 000	960 000	994 000
Total Current Debt	1 991 000	1 930 000	1 182 000	1 069 000
Total Equity and Debt	4 602 000	4 026 000	2 518 000	2 501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 754 000	13 907 000	9 558 000	6 686 000
Other Income	0	0	1 000	0
Revenue	15 754 000	13 907 000	9 558 000	6 686 000
Cost of Goods Sold	6 403 000	5 983 000	3 430 000	2 191 000
Salary Costs	6 562 000	5 409 000	4 430 000	2 900 000
Depreciation	415 000	300 000	231 000	184 000
Impairment	0	0	0	0
Expenditure	15 487 000	13 447 000	9 577 000	6 462 000
Operating Profit	267 000	460 000	−18 000	225 000
Financial Income	3 000	0	7 000	3 000
Financial Costs	106 000	74 000	67 000	52 000
Financial Balance	−103 000	−74 000	−60 000	−49 000
Dividends	50 000	300 000	0	0
Net Income	123 000	302 000	−62 000	135 000

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	65 000	0	0
Fixtures	2 099 000	1 501 000	1 101 000	962 000
Total Tangible Assets	2 099 000	1 566 000	1 101 000	962 000
Total Fiancial Fixed Assets	143 000	75 000	85 000	0
Total Fixed Assets	2 241 000	1 641 000	1 186 000	962 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 383 000	1 782 000	730 000	1 088 000
Total Current Assets	2 361 000	2 385 000	1 331 000	1 539 000
Total Assets	4 602 000	4 026 000	2 518 000	2 501 000
Total Equity	451 000	378 000	376 000	439 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 160 000	1 718 000	960 000	994 000
Creditors	567 000	498 000	278 000	365 000
Unpaid Taxes	687 000	490 000	449 000	379 000
Dividends	50 000	300 000	0	0
Other Current Debt	659 000	568 000	455 000	297 000
Total Current Debt	1 991 000	1 930 000	1 182 000	1 069 000
Total Equity and Debt	4 602 000	4 026 000	2 518 000	2 501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,27 %	79,89 %	−16,49 %	30,75 %
Debt-to-Equity Ratio	4,79	4,54	2,55	2,26
Operating Profit Margin	1,69 %	3,31 %	−0,19 %	3,37 %
Current Ratio	1,19	1,24	1,13	1,44
Quick Ratio	1,19	1,24	1,13	1,44
Equity Ratio	0,1	0,09	0,15	0,18
Gross Profit Margin	59,36 %	56,98 %	64,11 %	67,23 %