MURMESTER CHRISTIAN HETLAND AS

5537 HAUGESUND

Finances

Return on Equity

67,8 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 357 000	3 860 000	3 166 000	4 576 000
Net Income	40 000	11 000	7 000	9 000
Total Assets	643 000	572 000	687 000	955 000
Total Equity	59 000	69 000	58 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 357 000	3 860 000	3 166 000	4 576 000
Expenditure	3 305 000	3 845 000	3 155 000	4 561 000
Operating Profit	52 000	14 000	11 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	2 000
Financial Balance	0	0	−1 000	−2 000
Earnings Before Tax	52 000	14 000	10 000	12 000
Tax	12 000	3 000	3 000	3 000
Net Income	40 000	11 000	7 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	1 000	1 000	107 000
Total Current Assets	616 000	571 000	686 000	848 000
Total Assets	643 000	572 000	687 000	955 000
Total Retained Equity	29 000	39 000	34 000	28 000
Total Equity	59 000	69 000	58 000	51 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	581 000	503 000	629 000	904 000
Total Equity and Debt	643 000	572 000	687 000	955 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 357 000	3 860 000	3 127 000	4 576 000
Other Income	0	0	39 000	0
Revenue	3 357 000	3 860 000	3 166 000	4 576 000
Cost of Goods Sold	785 000	1 424 000	962 000	2 041 000
Salary Costs	1 833 000	1 696 000	1 475 000	1 775 000
Depreciation	3 000	0	31 000	41 000
Impairment	0	0	0	0
Expenditure	3 305 000	3 845 000	3 155 000	4 561 000
Operating Profit	52 000	14 000	11 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	2 000
Financial Balance	0	0	−1 000	−2 000
Dividends	50 000	0	0	0
Net Income	40 000	11 000	7 000	9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	0	0	102 000
Total Tangible Assets	27 000	0	0	102 000
Total Fiancial Fixed Assets	0	0	0	1 000
Total Fixed Assets	27 000	1 000	1 000	107 000
Stock	16 000	5 000	5 000	8 000
Total Investments	0	0	0	0
Cash, Bank	258 000	354 000	369 000	377 000
Total Current Assets	616 000	571 000	686 000	848 000
Total Assets	643 000	572 000	687 000	955 000
Total Equity	59 000	69 000	58 000	51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	152 000	114 000	240 000	215 000
Unpaid Taxes	179 000	202 000	149 000	208 000
Dividends	50 000	0	0	0
Other Current Debt	192 000	184 000	240 000	476 000
Total Current Debt	581 000	503 000	629 000	904 000
Total Equity and Debt	643 000	572 000	687 000	955 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,8 %	15,94 %	12,07 %	17,65 %
Debt-to-Equity Ratio	0,05	0	0	0
Operating Profit Margin	1,55 %	0,36 %	0,35 %	0,31 %
Current Ratio	1,06	1,14	1,09	0,94
Quick Ratio	1,09	1,15	1,1	0,95
Equity Ratio	0,09	0,12	0,08	0,05
Gross Profit Margin	76,62 %	63,11 %	69,61 %	55,4 %