MUR OG ANLEGG AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

−185,71 %

Current Ratio

Debt-to-Equity Ratio

−2,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 759 000	13 202 000	16 906 000	18 682 000
Net Income	260 000	788 000	132 000	−1 710 000
Total Assets	1 387 000	2 454 000	1 902 000	5 884 000
Total Equity	−140 000	−400 000	−1 188 000	−1 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 759 000	13 202 000	16 906 000	18 682 000
Expenditure	10 431 000	12 331 000	16 553 000	20 266 000
Operating Profit	329 000	871 000	354 000	−1 583 000
Financial Income	2 000	2 000	7 000	3 000
Financial Costs	68 000	86 000	229 000	210 000
Financial Balance	−66 000	−84 000	−222 000	−207 000
Earnings Before Tax	263 000	788 000	132 000	−1 790 000
Tax	2 000	0	0	−80 000
Net Income	260 000	788 000	132 000	−1 710 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	175 000	318 000	1 009 000	1 961 000
Total Current Assets	1 212 000	2 136 000	894 000	3 923 000
Total Assets	1 387 000	2 454 000	1 902 000	5 884 000
Total Retained Equity	−170 000	−430 000	−1 218 000	−1 350 000
Total Equity	−140 000	−400 000	−1 188 000	−1 320 000
Total Long-Term Debt	310 000	841 000	924 000	1 358 000
Total Current Debt	1 217 000	2 013 000	2 166 000	5 846 000
Total Equity and Debt	1 387 000	2 454 000	1 902 000	5 884 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 742 000	12 841 000	16 741 000	18 451 000
Other Income	17 000	361 000	165 000	232 000
Revenue	10 759 000	13 202 000	16 906 000	18 682 000
Cost of Goods Sold	5 001 000	6 197 000	10 550 000	11 146 000
Salary Costs	3 095 000	3 612 000	3 187 000	4 645 000
Depreciation	82 000	110 000	123 000	118 000
Impairment	0	0	0	0
Expenditure	10 431 000	12 331 000	16 553 000	20 266 000
Operating Profit	329 000	871 000	354 000	−1 583 000
Financial Income	2 000	2 000	7 000	3 000
Financial Costs	68 000	86 000	229 000	210 000
Financial Balance	−66 000	−84 000	−222 000	−207 000
Dividends	0	0	0	0
Net Income	260 000	788 000	132 000	−1 710 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 000	9 000	485 000	1 155 000
Machinery and Plant Facilities	31 000	56 000	67 000	97 000
Fixtures	30 000	101 000	199 000	291 000
Total Tangible Assets	68 000	166 000	751 000	1 543 000
Total Fiancial Fixed Assets	107 000	151 000	258 000	418 000
Total Fixed Assets	175 000	318 000	1 009 000	1 961 000
Stock	0	0	0	3 028 000
Total Investments	0	0	0	0
Cash, Bank	73 000	842 000	101 000	492 000
Total Current Assets	1 212 000	2 136 000	894 000	3 923 000
Total Assets	1 387 000	2 454 000	1 902 000	5 884 000
Total Equity	−140 000	−400 000	−1 188 000	−1 320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	310 000	841 000	924 000	1 358 000
Creditors	181 000	814 000	1 012 000	1 013 000
Unpaid Taxes	357 000	384 000	128 000	487 000
Dividends	0	0	0	0
Other Current Debt	676 000	816 000	936 000	1 780 000
Total Current Debt	1 217 000	2 013 000	2 166 000	5 846 000
Total Equity and Debt	1 387 000	2 454 000	1 902 000	5 884 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−185,71 %	−197 %	−11,11 %	129,55 %
Debt-to-Equity Ratio	−2,21	−2,1	−0,78	−1,03
Operating Profit Margin	3,06 %	6,6 %	2,09 %	−8,47 %
Current Ratio	1	1,06	0,41	0,67
Quick Ratio	1	1,06	0,41	1,39
Equity Ratio	−0,1	−0,16	−0,62	−0,22
Gross Profit Margin	53,52 %	53,06 %	37,6 %	40,34 %