MUR & FLISARBEIDER AS

3090 HOF

Finances

Share Ownership

Return on Equity

62,75 %

Current Ratio

2,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 057 000	1 921 000	1 194 000
Net Income	342 000	144 000	34 000
Total Assets	778 000	361 000	211 000
Total Equity	545 000	203 000	58 000

Income (NOK)	2022	2021	2020
Revenue	3 057 000	1 921 000	1 194 000
Expenditure	2 642 000	1 737 000	1 150 000
Operating Profit	416 000	184 000	45 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Earnings Before Tax	416 000	184 000	43 000
Tax	74 000	40 000	10 000
Net Income	342 000	144 000	34 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	214 000	159 000	56 000
Total Current Assets	564 000	202 000	155 000
Total Assets	778 000	361 000	211 000
Total Retained Equity	515 000	178 000	34 000
Total Equity	545 000	203 000	58 000
Total Long-Term Debt	1 000	1 000	1 000
Total Current Debt	232 000	157 000	152 000
Total Equity and Debt	778 000	361 000	211 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 057 000	1 956 000	1 194 000
Other Income	0	−35 000	0
Revenue	3 057 000	1 921 000	1 194 000
Cost of Goods Sold	1 651 000	1 009 000	558 000
Salary Costs	443 000	288 000	377 000
Depreciation	33 000	23 000	14 000
Impairment	0	0	0
Expenditure	2 642 000	1 737 000	1 150 000
Operating Profit	416 000	184 000	45 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Dividends	0	0	0
Net Income	342 000	144 000	34 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	124 000	137 000	56 000
Total Tangible Assets	124 000	137 000	56 000
Total Fiancial Fixed Assets	90 000	21 000	0
Total Fixed Assets	214 000	159 000	56 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	336 000	121 000	88 000
Total Current Assets	564 000	202 000	155 000
Total Assets	778 000	361 000	211 000
Total Equity	545 000	203 000	58 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 000	1 000	1 000
Creditors	10 000	46 000	61 000
Unpaid Taxes	90 000	43 000	44 000
Dividends	0	0	0
Other Current Debt	53 000	27 000	38 000
Total Current Debt	232 000	157 000	152 000
Total Equity and Debt	778 000	361 000	211 000

Financial indicators	2022	2021	2020
Return on Equity	62,75 %	70,94 %	58,62 %
Debt-to-Equity Ratio	0	0	0,02
Operating Profit Margin	13,61 %	9,58 %	3,77 %
Current Ratio	2,43	1,29	1,02
Quick Ratio	2,43	1,29	1,02
Equity Ratio	0,7	0,56	0,27
Gross Profit Margin	45,99 %	47,48 %	53,27 %