NORSK MURERSERVICE AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

43,75 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 113 000	814 000	984 000	193 000
Net Income	28 000	135 000	58 000	−186 000
Total Assets	450 000	226 000	81 000	48 000
Total Equity	64 000	36 000	−98 000	−156 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 113 000	814 000	984 000	193 000
Expenditure	1 074 000	676 000	911 000	379 000
Operating Profit	39 000	138 000	72 000	−186 000
Financial Income	0	0	0	0
Financial Costs	4 000	2 000	14 000	0
Financial Balance	−4 000	−2 000	−14 000	0
Earnings Before Tax	36 000	136 000	58 000	−186 000
Tax	8 000	2 000	0	0
Net Income	28 000	135 000	58 000	−186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	43 000	43 000	0
Total Current Assets	450 000	183 000	38 000	48 000
Total Assets	450 000	226 000	81 000	48 000
Total Retained Equity	34 000	6 000	−128 000	−186 000
Total Equity	64 000	36 000	−98 000	−156 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	386 000	189 000	179 000	205 000
Total Equity and Debt	450 000	226 000	81 000	48 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 113 000	814 000	984 000	193 000
Other Income	0	0	0	0
Revenue	1 113 000	814 000	984 000	193 000
Cost of Goods Sold	163 000	145 000	82 000	29 000
Salary Costs	749 000	454 000	677 000	319 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 074 000	676 000	911 000	379 000
Operating Profit	39 000	138 000	72 000	−186 000
Financial Income	0	0	0	0
Financial Costs	4 000	2 000	14 000	0
Financial Balance	−4 000	−2 000	−14 000	0
Dividends	0	0	0	0
Net Income	28 000	135 000	58 000	−186 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	43 000	43 000	0
Total Fixed Assets	0	43 000	43 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	0	21 000	0
Total Current Assets	450 000	183 000	38 000	48 000
Total Assets	450 000	226 000	81 000	48 000
Total Equity	64 000	36 000	−98 000	−156 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	18 000	4 000	1 000
Unpaid Taxes	303 000	145 000	83 000	174 000
Dividends	0	0	0	0
Other Current Debt	74 000	25 000	92 000	30 000
Total Current Debt	386 000	189 000	179 000	205 000
Total Equity and Debt	450 000	226 000	81 000	48 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,75 %	375 %	−59,18 %	119,23 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	3,5 %	16,95 %	7,32 %	−96,37 %
Current Ratio	1,17	0,97	0,21	0,23
Quick Ratio	1,17	0,97	0,21	0,23
Equity Ratio	0,14	0,16	−1,21	−3,25
Gross Profit Margin	85,35 %	82,19 %	91,67 %	84,97 %