MURMESTER SVELA AS

4315 SANDNES

Finances

Return on Equity

35,16 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 331 000	6 622 000	7 614 000	7 161 000
Net Income	949 000	616 000	914 000	1 174 000
Total Assets	4 145 000	5 289 000	4 927 000	4 520 000
Total Equity	2 699 000	3 924 000	3 808 000	3 394 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 331 000	6 622 000	7 614 000	7 161 000
Expenditure	7 176 000	6 004 000	6 496 000	5 792 000
Operating Profit	1 154 000	618 000	1 117 000	1 368 000
Financial Income	143 000	147 000	57 000	126 000
Financial Costs	79 000	0	1 000	1 000
Financial Balance	64 000	147 000	56 000	125 000
Earnings Before Tax	1 218 000	765 000	1 173 000	1 493 000
Tax	269 000	149 000	259 000	319 000
Net Income	949 000	616 000	914 000	1 174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 807 000	1 860 000	2 265 000	1 982 000
Total Current Assets	1 338 000	3 429 000	2 663 000	2 538 000
Total Assets	4 145 000	5 289 000	4 927 000	4 520 000
Total Retained Equity	2 599 000	3 824 000	3 708 000	3 294 000
Total Equity	2 699 000	3 924 000	3 808 000	3 394 000
Total Long-Term Debt	0	0	16 000	5 000
Total Current Debt	1 446 000	1 365 000	1 104 000	1 122 000
Total Equity and Debt	4 145 000	5 289 000	4 927 000	4 520 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 331 000	6 622 000	7 614 000	7 161 000
Other Income	0	0	0	0
Revenue	8 331 000	6 622 000	7 614 000	7 161 000
Cost of Goods Sold	2 794 000	1 678 000	2 588 000	1 779 000
Salary Costs	3 236 000	3 301 000	2 975 000	3 071 000
Depreciation	105 000	53 000	9 000	6 000
Impairment	0	0	0	0
Expenditure	7 176 000	6 004 000	6 496 000	5 792 000
Operating Profit	1 154 000	618 000	1 117 000	1 368 000
Financial Income	143 000	147 000	57 000	126 000
Financial Costs	79 000	0	1 000	1 000
Financial Balance	64 000	147 000	56 000	125 000
Dividends	2 174 000	500 000	500 000	400 000
Net Income	949 000	616 000	914 000	1 174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	508 000	204 000	258 000	0
Fixtures	0	0	0	0
Total Tangible Assets	508 000	204 000	258 000	0
Total Fiancial Fixed Assets	2 282 000	1 656 000	2 007 000	1 982 000
Total Fixed Assets	2 807 000	1 860 000	2 265 000	1 982 000
Stock	0	0	0	0
Total Investments	0	579 000	0	0
Cash, Bank	1 068 000	2 348 000	2 077 000	1 937 000
Total Current Assets	1 338 000	3 429 000	2 663 000	2 538 000
Total Assets	4 145 000	5 289 000	4 927 000	4 520 000
Total Equity	2 699 000	3 924 000	3 808 000	3 394 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	16 000	5 000
Creditors	394 000	176 000	119 000	134 000
Unpaid Taxes	355 000	535 000	392 000	372 000
Dividends	2 174 000	500 000	500 000	400 000
Other Current Debt	426 000	474 000	345 000	293 000
Total Current Debt	1 446 000	1 365 000	1 104 000	1 122 000
Total Equity and Debt	4 145 000	5 289 000	4 927 000	4 520 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,16 %	15,7 %	24 %	34,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,85 %	9,33 %	14,67 %	19,1 %
Current Ratio	0,93	2,51	2,41	2,26
Quick Ratio	0,93	2,51	2,41	2,26
Equity Ratio	0,65	0,74	0,77	0,75
Gross Profit Margin	66,46 %	74,66 %	66,01 %	75,16 %