MURMESTER TORE SALBU AS

5244 FANA

Finances

Share Ownership

Return on Equity

−2,03 %

Current Ratio

0,61

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	4 886 000	4 928 000	5 104 000	1 984 000
Net Income	11 000	−239 000	−131 000	−214 000
Total Assets	1 052 000	1 228 000	1 274 000	733 000
Total Equity	−543 000	−554 000	−315 000	−184 000

Income (NOK)	2021	2020	2019	2018
Revenue	4 886 000	4 928 000	5 104 000	1 984 000
Expenditure	4 794 000	5 147 000	5 187 000	2 197 000
Operating Profit	93 000	−219 000	−84 000	−213 000
Financial Income	0	0	0	0
Financial Costs	82 000	21 000	47 000	1 000
Financial Balance	−82 000	−21 000	−47 000	−1 000
Earnings Before Tax	11 000	−239 000	−131 000	−214 000
Tax	0	0	0	0
Net Income	11 000	−239 000	−131 000	−214 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	86 000	114 000	129 000	42 000
Total Current Assets	966 000	1 114 000	1 145 000	691 000
Total Assets	1 052 000	1 228 000	1 274 000	733 000
Total Retained Equity	−573 000	−584 000	−345 000	−214 000
Total Equity	−543 000	−554 000	−315 000	−184 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 595 000	1 781 000	1 589 000	917 000
Total Equity and Debt	1 052 000	1 228 000	1 274 000	733 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	4 886 000	4 928 000	5 104 000	1 984 000
Other Income	0	0	0	0
Revenue	4 886 000	4 928 000	5 104 000	1 984 000
Cost of Goods Sold	916 000	1 328 000	1 116 000	483 000
Salary Costs	3 259 000	2 888 000	3 201 000	1 317 000
Depreciation	28 000	35 000	11 000	7 000
Impairment	0	0	0	0
Expenditure	4 794 000	5 147 000	5 187 000	2 197 000
Operating Profit	93 000	−219 000	−84 000	−213 000
Financial Income	0	0	0	0
Financial Costs	82 000	21 000	47 000	1 000
Financial Balance	−82 000	−21 000	−47 000	−1 000
Dividends	0	0	0	0
Net Income	11 000	−239 000	−131 000	−214 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	114 000	129 000	42 000
Total Tangible Assets	86 000	114 000	129 000	42 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	86 000	114 000	129 000	42 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	495 000	403 000	512 000	340 000
Total Current Assets	966 000	1 114 000	1 145 000	691 000
Total Assets	1 052 000	1 228 000	1 274 000	733 000
Total Equity	−543 000	−554 000	−315 000	−184 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	106 000	69 000	6 000	129 000
Unpaid Taxes	868 000	1 123 000	865 000	600 000
Dividends	0	0	0	0
Other Current Debt	621 000	589 000	718 000	188 000
Total Current Debt	1 595 000	1 781 000	1 589 000	917 000
Total Equity and Debt	1 052 000	1 228 000	1 274 000	733 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−2,03 %	43,14 %	41,59 %	116,3 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	1,9 %	−4,44 %	−1,65 %	−10,74 %
Current Ratio	0,61	0,63	0,72	0,75
Quick Ratio	0,61	0,63	0,72	0,75
Equity Ratio	−0,52	−0,45	−0,25	−0,25
Gross Profit Margin	81,25 %	73,05 %	78,13 %	75,66 %