AT-MUR AS

3236 SANDEFJORD

Finances

Share Ownership

Return on Equity

107,54 %

Current Ratio

0,63

Debt-to-Equity Ratio

−1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 435 000	8 520 000	2 434 000	4 298 000
Net Income	−442 000	−408 000	19 000	−849 000
Total Assets	1 183 000	2 576 000	1 296 000	1 105 000
Total Equity	−411 000	32 000	20 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 435 000	8 520 000	2 434 000	4 298 000
Expenditure	12 848 000	9 016 000	2 345 000	5 351 000
Operating Profit	−413 000	−497 000	90 000	−1 053 000
Financial Income	0	0	0	0
Financial Costs	31 000	27 000	66 000	34 000
Financial Balance	−31 000	−27 000	−66 000	−34 000
Earnings Before Tax	−444 000	−524 000	24 000	−1 088 000
Tax	−2 000	−115 000	5 000	−238 000
Net Income	−442 000	−408 000	19 000	−849 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	451 000	583 000	17 000	26 000
Total Current Assets	731 000	1 992 000	1 280 000	1 078 000
Total Assets	1 183 000	2 576 000	1 296 000	1 105 000
Total Retained Equity	−1 682 000	−1 239 000	−831 000	−849 000
Total Equity	−411 000	32 000	20 000	1 000
Total Long-Term Debt	441 000	497 000	0	0
Total Current Debt	1 153 000	2 047 000	1 277 000	1 103 000
Total Equity and Debt	1 183 000	2 576 000	1 296 000	1 105 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 435 000	8 520 000	2 432 000	3 628 000
Other Income	0	0	2 000	671 000
Revenue	12 435 000	8 520 000	2 434 000	4 298 000
Cost of Goods Sold	8 315 000	5 350 000	1 199 000	3 246 000
Salary Costs	3 320 000	2 829 000	753 000	1 710 000
Depreciation	104 000	12 000	4 000	0
Impairment	0	0	0	0
Expenditure	12 848 000	9 016 000	2 345 000	5 351 000
Operating Profit	−413 000	−497 000	90 000	−1 053 000
Financial Income	0	0	0	0
Financial Costs	31 000	27 000	66 000	34 000
Financial Balance	−31 000	−27 000	−66 000	−34 000
Dividends	0	0	0	0
Net Income	−442 000	−408 000	19 000	−849 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	399 000	503 000	15 000	19 000
Total Tangible Assets	399 000	503 000	15 000	19 000
Total Fiancial Fixed Assets	52 000	80 000	0	0
Total Fixed Assets	451 000	583 000	17 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	100 000	1 023 000	216 000	5 000
Total Current Assets	731 000	1 992 000	1 280 000	1 078 000
Total Assets	1 183 000	2 576 000	1 296 000	1 105 000
Total Equity	−411 000	32 000	20 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	441 000	497 000	0	0
Creditors	555 000	356 000	169 000	281 000
Unpaid Taxes	334 000	225 000	188 000	110 000
Dividends	0	0	0	0
Other Current Debt	264 000	1 466 000	681 000	399 000
Total Current Debt	1 153 000	2 047 000	1 277 000	1 103 000
Total Equity and Debt	1 183 000	2 576 000	1 296 000	1 105 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,54 %	−1 275 %	95 %	−84 900 %
Debt-to-Equity Ratio	−1,07	15,53	0	0
Operating Profit Margin	−3,32 %	−5,83 %	3,7 %	−24,5 %
Current Ratio	0,63	0,97	1	0,98
Quick Ratio	0,63	0,97	1	0,98
Equity Ratio	−0,35	0,01	0,02	0
Gross Profit Margin	33,13 %	37,21 %	50,74 %	24,48 %