MURER KURT PEDERSEN AS

2634 FÅVANG

Finances

Share Ownership

Return on Equity

49,14 %

Current Ratio

1,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 734 000	3 572 000	3 176 000	2 552 000
Net Income	486 000	206 000	206 000	133 000
Total Assets	2 190 000	1 546 000	1 158 000	795 000
Total Equity	989 000	503 000	397 000	391 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 734 000	3 572 000	3 176 000	2 552 000
Expenditure	6 100 000	3 311 000	2 911 000	2 382 000
Operating Profit	634 000	261 000	266 000	171 000
Financial Income	4 000	5 000	0	0
Financial Costs	8 000	0	1 000	1 000
Financial Balance	−4 000	5 000	−1 000	−1 000
Earnings Before Tax	630 000	265 000	265 000	170 000
Tax	144 000	59 000	58 000	38 000
Net Income	486 000	206 000	206 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 000	69 000	0	25 000
Total Current Assets	2 083 000	1 476 000	1 158 000	770 000
Total Assets	2 190 000	1 546 000	1 158 000	795 000
Total Retained Equity	959 000	473 000	367 000	361 000
Total Equity	989 000	503 000	397 000	391 000
Total Long-Term Debt	2 000	0	13 000	0
Total Current Debt	1 199 000	1 042 000	748 000	404 000
Total Equity and Debt	2 190 000	1 546 000	1 158 000	795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 734 000	3 572 000	3 176 000	2 552 000
Other Income	0	0	0	0
Revenue	6 734 000	3 572 000	3 176 000	2 552 000
Cost of Goods Sold	3 430 000	1 293 000	1 175 000	701 000
Salary Costs	2 179 000	1 580 000	1 458 000	1 388 000
Depreciation	5 000	0	0	0
Impairment	0	0	0	0
Expenditure	6 100 000	3 311 000	2 911 000	2 382 000
Operating Profit	634 000	261 000	266 000	171 000
Financial Income	4 000	5 000	0	0
Financial Costs	8 000	0	1 000	1 000
Financial Balance	−4 000	5 000	−1 000	−1 000
Dividends	0	100 000	200 000	0
Net Income	486 000	206 000	206 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	25 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	0	0	0
Total Tangible Assets	54 000	0	0	0
Total Fiancial Fixed Assets	53 000	69 000	0	0
Total Fixed Assets	107 000	69 000	0	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	782 000	732 000	293 000	588 000
Total Current Assets	2 083 000	1 476 000	1 158 000	770 000
Total Assets	2 190 000	1 546 000	1 158 000	795 000
Total Equity	989 000	503 000	397 000	391 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	13 000	0
Creditors	379 000	130 000	40 000	46 000
Unpaid Taxes	387 000	380 000	329 000	204 000
Dividends	0	100 000	200 000	0
Other Current Debt	291 000	360 000	159 000	155 000
Total Current Debt	1 199 000	1 042 000	748 000	404 000
Total Equity and Debt	2 190 000	1 546 000	1 158 000	795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,14 %	40,95 %	51,89 %	34,02 %
Debt-to-Equity Ratio	0	0	0,03	0
Operating Profit Margin	9,41 %	7,31 %	8,38 %	6,7 %
Current Ratio	1,74	1,42	1,55	1,91
Quick Ratio	1,74	1,42	1,55	1,91
Equity Ratio	0,45	0,33	0,34	0,49
Gross Profit Margin	49,06 %	63,8 %	63 %	72,53 %