MURMESTER SOLBERG AS

3243 KODAL

Finances

Share Ownership

Return on Equity

67,88 %

Current Ratio

1,26

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 019 000	15 582 000	12 101 000	9 723 000
Net Income	2 523 000	1 471 000	360 000	842 000
Total Assets	8 905 000	7 155 000	5 214 000	3 788 000
Total Equity	3 717 000	2 193 000	1 723 000	1 487 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 019 000	15 582 000	12 101 000	9 723 000
Expenditure	16 798 000	13 701 000	11 645 000	8 645 000
Operating Profit	3 222 000	1 882 000	457 000	1 077 000
Financial Income	14 000	4 000	7 000	3 000
Financial Costs	1 000	1 000	2 000	1 000
Financial Balance	13 000	3 000	5 000	2 000
Earnings Before Tax	3 235 000	1 886 000	462 000	1 079 000
Tax	712 000	415 000	102 000	238 000
Net Income	2 523 000	1 471 000	360 000	842 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 420 000	2 375 000	1 830 000	1 378 000
Total Current Assets	6 485 000	4 780 000	3 384 000	2 410 000
Total Assets	8 905 000	7 155 000	5 214 000	3 788 000
Total Retained Equity	3 687 000	2 163 000	1 693 000	1 457 000
Total Equity	3 717 000	2 193 000	1 723 000	1 487 000
Total Long-Term Debt	54 000	461 000	900 000	900 000
Total Current Debt	5 134 000	4 501 000	2 591 000	1 401 000
Total Equity and Debt	8 905 000	7 155 000	5 214 000	3 788 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 019 000	15 335 000	12 101 000	9 630 000
Other Income	0	247 000	0	94 000
Revenue	20 019 000	15 582 000	12 101 000	9 723 000
Cost of Goods Sold	10 487 000	7 938 000	6 501 000	4 695 000
Salary Costs	4 445 000	4 142 000	3 512 000	2 769 000
Depreciation	406 000	295 000	199 000	136 000
Impairment	0	0	0	0
Expenditure	16 798 000	13 701 000	11 645 000	8 645 000
Operating Profit	3 222 000	1 882 000	457 000	1 077 000
Financial Income	14 000	4 000	7 000	3 000
Financial Costs	1 000	1 000	2 000	1 000
Financial Balance	13 000	3 000	5 000	2 000
Dividends	1 000 000	1 000 000	0	0
Net Income	2 523 000	1 471 000	360 000	842 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	8 000	18 000
Real Eastate	833 000	925 000	1 018 000	1 110 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 587 000	1 449 000	707 000	102 000
Total Tangible Assets	2 420 000	2 375 000	1 724 000	1 212 000
Total Fiancial Fixed Assets	0	0	98 000	148 000
Total Fixed Assets	2 420 000	2 375 000	1 830 000	1 378 000
Stock	245 000	178 000	117 000	124 000
Total Investments	0	0	0	0
Cash, Bank	4 222 000	1 567 000	897 000	1 380 000
Total Current Assets	6 485 000	4 780 000	3 384 000	2 410 000
Total Assets	8 905 000	7 155 000	5 214 000	3 788 000
Total Equity	3 717 000	2 193 000	1 723 000	1 487 000
Short-Term Group Debt	400 000	0	159 000	0
Total Long-Term Debt	54 000	461 000	900 000	900 000
Creditors	1 577 000	1 962 000	1 630 000	550 000
Unpaid Taxes	655 000	534 000	366 000	316 000
Dividends	1 000 000	1 000 000	0	0
Other Current Debt	784 000	659 000	379 000	314 000
Total Current Debt	5 134 000	4 501 000	2 591 000	1 401 000
Total Equity and Debt	8 905 000	7 155 000	5 214 000	3 788 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,88 %	67,08 %	20,89 %	56,62 %
Debt-to-Equity Ratio	0,01	0,21	0,52	0,61
Operating Profit Margin	16,09 %	12,08 %	3,78 %	11,08 %
Current Ratio	1,26	1,06	1,31	1,72
Quick Ratio	1,33	1,11	1,37	1,89
Equity Ratio	0,42	0,31	0,33	0,39
Gross Profit Margin	47,61 %	49,06 %	46,28 %	51,71 %