MURMESTER ENDRE STORLI AS

4200 SAUDA

Finances

Return on Equity

111,25 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 531 000	10 205 000	7 796 000	8 323 000
Net Income	880 000	551 000	827 000	1 066 000
Total Assets	6 036 000	4 458 000	4 309 000	5 299 000
Total Equity	791 000	901 000	969 000	3 743 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 531 000	10 205 000	7 796 000	8 323 000
Expenditure	17 344 000	9 287 000	6 532 000	6 960 000
Operating Profit	1 187 000	917 000	1 264 000	1 363 000
Financial Income	1 000	4 000	6 000	3 000
Financial Costs	33 000	191 000	180 000	0
Financial Balance	−32 000	−187 000	−174 000	3 000
Earnings Before Tax	1 155 000	730 000	1 090 000	1 366 000
Tax	274 000	180 000	263 000	300 000
Net Income	880 000	551 000	827 000	1 066 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 057 000	646 000	269 000	484 000
Total Current Assets	4 978 000	3 811 000	4 040 000	4 815 000
Total Assets	6 036 000	4 458 000	4 309 000	5 299 000
Total Retained Equity	−33 000	77 000	145 000	2 918 000
Total Equity	791 000	901 000	969 000	3 743 000
Total Long-Term Debt	469 000	370 000	0	0
Total Current Debt	4 776 000	3 187 000	3 340 000	1 557 000
Total Equity and Debt	6 036 000	4 458 000	4 309 000	5 299 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 392 000	10 075 000	7 792 000	8 323 000
Other Income	139 000	130 000	3 000	0
Revenue	18 531 000	10 205 000	7 796 000	8 323 000
Cost of Goods Sold	8 460 000	4 683 000	3 053 000	3 573 000
Salary Costs	6 609 000	3 248 000	2 764 000	2 463 000
Depreciation	248 000	42 000	36 000	33 000
Impairment	0	0	0	0
Expenditure	17 344 000	9 287 000	6 532 000	6 960 000
Operating Profit	1 187 000	917 000	1 264 000	1 363 000
Financial Income	1 000	4 000	6 000	3 000
Financial Costs	33 000	191 000	180 000	0
Financial Balance	−32 000	−187 000	−174 000	3 000
Dividends	0	0	2 100 000	0
Net Income	880 000	551 000	827 000	1 066 000

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	327 000	0	0	0
Fixtures	714 000	631 000	87 000	122 000
Total Tangible Assets	1 040 000	631 000	87 000	122 000
Total Fiancial Fixed Assets	17 000	15 000	182 000	362 000
Total Fixed Assets	1 057 000	646 000	269 000	484 000
Stock	362 000	307 000	711 000	429 000
Total Investments	0	0	0	0
Cash, Bank	541 000	294 000	523 000	2 436 000
Total Current Assets	4 978 000	3 811 000	4 040 000	4 815 000
Total Assets	6 036 000	4 458 000	4 309 000	5 299 000
Total Equity	791 000	901 000	969 000	3 743 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	469 000	370 000	0	0
Creditors	1 805 000	1 233 000	25 000	296 000
Unpaid Taxes	938 000	770 000	649 000	695 000
Dividends	0	0	2 100 000	0
Other Current Debt	2 033 000	1 184 000	303 000	265 000
Total Current Debt	4 776 000	3 187 000	3 340 000	1 557 000
Total Equity and Debt	6 036 000	4 458 000	4 309 000	5 299 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,25 %	61,15 %	85,35 %	28,48 %
Debt-to-Equity Ratio	0,59	0,41	0	0
Operating Profit Margin	6,41 %	8,99 %	16,21 %	16,38 %
Current Ratio	1,04	1,2	1,21	3,09
Quick Ratio	1,13	1,32	1,54	4,27
Equity Ratio	0,13	0,2	0,22	0,71
Gross Profit Margin	54,35 %	54,11 %	60,84 %	57,07 %