STJERNSTEDT MUR & FLIS AS

0663 OSLO

Finances

Share Ownership

Return on Equity

211,76 %

Current Ratio

0,82

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	926 000	1 010 000	935 000	732 000
Net Income	−72 000	14 000	−1 000	−4 000
Total Assets	163 000	227 000	143 000	185 000
Total Equity	−34 000	38 000	24 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	926 000	1 010 000	935 000	732 000
Expenditure	999 000	994 000	935 000	735 000
Operating Profit	−72 000	16 000	0	−4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−72 000	16 000	0	−4 000
Tax	0	3 000	1 000	0
Net Income	−72 000	14 000	−1 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	9 000	18 000	27 000
Total Current Assets	163 000	218 000	125 000	158 000
Total Assets	163 000	227 000	143 000	185 000
Total Retained Equity	−64 000	8 000	−6 000	−4 000
Total Equity	−34 000	38 000	24 000	26 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	198 000	189 000	119 000	159 000
Total Equity and Debt	163 000	227 000	143 000	185 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	926 000	1 010 000	935 000	732 000
Other Income	0	0	0	0
Revenue	926 000	1 010 000	935 000	732 000
Cost of Goods Sold	191 000	157 000	264 000	203 000
Salary Costs	588 000	631 000	450 000	386 000
Depreciation	9 000	9 000	9 000	0
Impairment	0	0	0	0
Expenditure	999 000	994 000	935 000	735 000
Operating Profit	−72 000	16 000	0	−4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−72 000	14 000	−1 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
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	0	9 000	18 000	27 000
Total Tangible Assets	0	9 000	18 000	27 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	9 000	18 000	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	134 000	188 000	62 000	59 000
Total Current Assets	163 000	218 000	125 000	158 000
Total Assets	163 000	227 000	143 000	185 000
Total Equity	−34 000	38 000	24 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	10 000	24 000	30 000
Unpaid Taxes	65 000	89 000	57 000	77 000
Dividends	0	0	0	0
Other Current Debt	129 000	87 000	37 000	52 000
Total Current Debt	198 000	189 000	119 000	159 000
Total Equity and Debt	163 000	227 000	143 000	185 000

Financial indicators	2022	2021	2020	2019
Return on Equity	211,76 %	36,84 %	−4,17 %	−15,38 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−7,78 %	1,58 %	0 %	−0,55 %
Current Ratio	0,82	1,15	1,05	0,99
Quick Ratio	0,82	1,15	1,05	0,99
Equity Ratio	−0,21	0,17	0,17	0,14
Gross Profit Margin	79,37 %	84,46 %	71,76 %	72,27 %