NB MURHUS AS

4362 VIGRESTAD

Finances

Share Ownership

Return on Equity

44,88 %

Current Ratio

1,37

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020
Revenue	1 782 000	1 568 000	478 000
Net Income	171 000	107 000	79 000
Total Assets	836 000	653 000	132 000
Total Equity	381 000	210 000	103 000

Income (NOK)	2022	2021	2020
Revenue	1 782 000	1 568 000	478 000
Expenditure	1 560 000	1 431 000	378 000
Operating Profit	222 000	137 000	100 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	222 000	137 000	100 000
Tax	51 000	30 000	21 000
Net Income	171 000	107 000	79 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	221 000	221 000	0
Total Current Assets	615 000	432 000	132 000
Total Assets	836 000	653 000	132 000
Total Retained Equity	351 000	180 000	73 000
Total Equity	381 000	210 000	103 000
Total Long-Term Debt	7 000	7 000	0
Total Current Debt	448 000	436 000	29 000
Total Equity and Debt	836 000	653 000	132 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 782 000	1 568 000	478 000
Other Income	0	0	0
Revenue	1 782 000	1 568 000	478 000
Cost of Goods Sold	661 000	809 000	310 000
Salary Costs	510 000	311 000	0
Depreciation	56 000	29 000	0
Impairment	0	0	0
Expenditure	1 560 000	1 431 000	378 000
Operating Profit	222 000	137 000	100 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	171 000	107 000	79 000

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	221 000	221 000	0
Total Tangible Assets	221 000	221 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	221 000	221 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	511 000	356 000	128 000
Total Current Assets	615 000	432 000	132 000
Total Assets	836 000	653 000	132 000
Total Equity	381 000	210 000	103 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	7 000	7 000	0
Creditors	19 000	59 000	4 000
Unpaid Taxes	117 000	67 000	0
Dividends	0	0	0
Other Current Debt	261 000	286 000	4 000
Total Current Debt	448 000	436 000	29 000
Total Equity and Debt	836 000	653 000	132 000

Financial indicators	2022	2021	2020
Return on Equity	44,88 %	50,95 %	76,7 %
Debt-to-Equity Ratio	0,02	0,03	0
Operating Profit Margin	12,46 %	8,74 %	20,92 %
Current Ratio	1,37	0,99	4,55
Quick Ratio	1,37	0,99	4,55
Equity Ratio	0,46	0,32	0,78
Gross Profit Margin	62,91 %	48,41 %	35,15 %