GREAT MUR AS

4643 SØGNE

Finances

Share Ownership

Return on Equity

−21,09 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 555 000	12 422 000	5 009 000	3 092 000
Net Income	−108 000	742 000	−3 000	206 000
Total Assets	4 352 000	3 245 000	1 576 000	1 220 000
Total Equity	512 000	620 000	703 000	706 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 555 000	12 422 000	5 009 000	3 092 000
Expenditure	12 587 000	11 459 000	5 007 000	2 826 000
Operating Profit	−31 000	962 000	1 000	266 000
Financial Income	0	1 000	0	0
Financial Costs	59 000	11 000	5 000	2 000
Financial Balance	−59 000	−10 000	−5 000	−2 000
Earnings Before Tax	−90 000	951 000	−4 000	264 000
Tax	18 000	209 000	−1 000	58 000
Net Income	−108 000	742 000	−3 000	206 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	670 000	782 000	249 000	141 000
Total Current Assets	3 682 000	2 463 000	1 327 000	1 079 000
Total Assets	4 352 000	3 245 000	1 576 000	1 220 000
Total Retained Equity	12 000	120 000	203 000	206 000
Total Equity	512 000	620 000	703 000	706 000
Total Long-Term Debt	435 000	735 000	157 000	9 000
Total Current Debt	3 405 000	1 890 000	716 000	505 000
Total Equity and Debt	4 352 000	3 245 000	1 576 000	1 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 515 000	12 422 000	5 009 000	3 092 000
Other Income	40 000	0	0	0
Revenue	12 555 000	12 422 000	5 009 000	3 092 000
Cost of Goods Sold	6 092 000	6 348 000	2 109 000	1 328 000
Salary Costs	4 370 000	3 327 000	1 833 000	1 005 000
Depreciation	186 000	109 000	64 000	5 000
Impairment	0	0	0	0
Expenditure	12 587 000	11 459 000	5 007 000	2 826 000
Operating Profit	−31 000	962 000	1 000	266 000
Financial Income	0	1 000	0	0
Financial Costs	59 000	11 000	5 000	2 000
Financial Balance	−59 000	−10 000	−5 000	−2 000
Dividends	0	0	0	0
Net Income	−108 000	742 000	−3 000	206 000

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	632 000	782 000	249 000	141 000
Total Tangible Assets	632 000	782 000	249 000	141 000
Total Fiancial Fixed Assets	38 000	0	0	0
Total Fixed Assets	670 000	782 000	249 000	141 000
Stock	9 000	9 000	9 000	9 000
Total Investments	0	0	0	0
Cash, Bank	204 000	109 000	455 000	432 000
Total Current Assets	3 682 000	2 463 000	1 327 000	1 079 000
Total Assets	4 352 000	3 245 000	1 576 000	1 220 000
Total Equity	512 000	620 000	703 000	706 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	435 000	735 000	157 000	9 000
Creditors	2 161 000	750 000	206 000	159 000
Unpaid Taxes	348 000	396 000	176 000	193 000
Dividends	0	0	0	0
Other Current Debt	790 000	540 000	335 000	103 000
Total Current Debt	3 405 000	1 890 000	716 000	505 000
Total Equity and Debt	4 352 000	3 245 000	1 576 000	1 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,09 %	119,68 %	−0,43 %	29,18 %
Debt-to-Equity Ratio	0,85	1,19	0,22	0,01
Operating Profit Margin	−0,25 %	7,74 %	0,02 %	8,6 %
Current Ratio	1,08	1,3	1,85	2,14
Quick Ratio	1,08	1,31	1,88	2,18
Equity Ratio	0,12	0,19	0,45	0,58
Gross Profit Margin	51,48 %	48,9 %	57,9 %	57,05 %