MURMESTER KRISTIAN SOLLIE AS

4633 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

11,14 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 727 000	8 040 000	8 225 000	11 224 000
Net Income	208 000	458 000	438 000	1 481 000
Total Assets	4 667 000	4 637 000	5 458 000	5 046 000
Total Equity	1 867 000	2 659 000	2 201 000	1 763 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 727 000	8 040 000	8 225 000	11 224 000
Expenditure	8 485 000	7 436 000	7 692 000	9 261 000
Operating Profit	243 000	605 000	534 000	1 962 000
Financial Income	0	0	1 000	2 000
Financial Costs	6 000	17 000	8 000	11 000
Financial Balance	−6 000	−17 000	−7 000	−9 000
Earnings Before Tax	237 000	589 000	527 000	1 953 000
Tax	29 000	131 000	89 000	471 000
Net Income	208 000	458 000	438 000	1 481 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	919 000	1 107 000	1 194 000	898 000
Total Current Assets	3 748 000	3 530 000	4 264 000	4 148 000
Total Assets	4 667 000	4 637 000	5 458 000	5 046 000
Total Retained Equity	1 837 000	2 629 000	2 171 000	1 733 000
Total Equity	1 867 000	2 659 000	2 201 000	1 763 000
Total Long-Term Debt	0	789 000	2 155 000	856 000
Total Current Debt	2 800 000	1 190 000	1 102 000	2 427 000
Total Equity and Debt	4 667 000	4 637 000	5 458 000	5 046 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 651 000	7 994 000	8 208 000	11 218 000
Other Income	76 000	47 000	17 000	6 000
Revenue	8 727 000	8 040 000	8 225 000	11 224 000
Cost of Goods Sold	4 648 000	3 407 000	3 664 000	4 491 000
Salary Costs	2 196 000	2 452 000	2 185 000	2 689 000
Depreciation	195 000	263 000	258 000	237 000
Impairment	0	0	0	0
Expenditure	8 485 000	7 436 000	7 692 000	9 261 000
Operating Profit	243 000	605 000	534 000	1 962 000
Financial Income	0	0	1 000	2 000
Financial Costs	6 000	17 000	8 000	11 000
Financial Balance	−6 000	−17 000	−7 000	−9 000
Dividends	1 000 000	0	0	0
Net Income	208 000	458 000	438 000	1 481 000

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	143 000	193 000	126 000	177 000
Fixtures	374 000	914 000	1 067 000	721 000
Total Tangible Assets	517 000	1 107 000	1 194 000	898 000
Total Fiancial Fixed Assets	402 000	0	0	0
Total Fixed Assets	919 000	1 107 000	1 194 000	898 000
Stock	382 000	32 000	30 000	40 000
Total Investments	0	0	0	0
Cash, Bank	1 734 000	1 332 000	1 483 000	1 559 000
Total Current Assets	3 748 000	3 530 000	4 264 000	4 148 000
Total Assets	4 667 000	4 637 000	5 458 000	5 046 000
Total Equity	1 867 000	2 659 000	2 201 000	1 763 000
Short-Term Group Debt	18 000	0	0	1 000 000
Total Long-Term Debt	0	789 000	2 155 000	856 000
Creditors	1 150 000	480 000	387 000	481 000
Unpaid Taxes	277 000	246 000	382 000	379 000
Dividends	1 000 000	0	0	0
Other Current Debt	326 000	334 000	244 000	316 000
Total Current Debt	2 800 000	1 190 000	1 102 000	2 427 000
Total Equity and Debt	4 667 000	4 637 000	5 458 000	5 046 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,14 %	17,22 %	19,9 %	84 %
Debt-to-Equity Ratio	0	0,3	0,98	0,49
Operating Profit Margin	2,78 %	7,52 %	6,49 %	17,48 %
Current Ratio	1,34	2,97	3,87	1,71
Quick Ratio	1,55	3,05	3,98	1,74
Equity Ratio	0,4	0,57	0,4	0,35
Gross Profit Margin	46,74 %	57,62 %	55,45 %	59,99 %