MURIBØ AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

43,03 %

Current Ratio

1,23

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020
Revenue	28 847 000	22 034 000	19 937 000
Net Income	994 000	994 000	911 000
Total Assets	7 842 000	6 041 000	5 976 000
Total Equity	2 310 000	1 628 000	1 168 000

Income (NOK)	2022	2021	2020
Revenue	28 847 000	22 034 000	19 937 000
Expenditure	27 523 000	20 869 000	18 746 000
Operating Profit	1 325 000	1 314 000	1 369 000
Financial Income	9 000	8 000	11 000
Financial Costs	55 000	47 000	84 000
Financial Balance	−46 000	−39 000	−73 000
Earnings Before Tax	1 279 000	1 275 000	1 296 000
Tax	285 000	280 000	385 000
Net Income	994 000	994 000	911 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 492 000	1 939 000	1 711 000
Total Current Assets	6 350 000	4 101 000	4 265 000
Total Assets	7 842 000	6 041 000	5 976 000
Total Retained Equity	2 280 000	1 598 000	1 138 000
Total Equity	2 310 000	1 628 000	1 168 000
Total Long-Term Debt	384 000	715 000	1 033 000
Total Current Debt	5 148 000	3 697 000	3 775 000
Total Equity and Debt	7 842 000	6 041 000	5 976 000

Cash flow (NOK)	2022	2021	2020
Sales Income	28 847 000	22 034 000	19 937 000
Other Income	0	0	0
Revenue	28 847 000	22 034 000	19 937 000
Cost of Goods Sold	14 693 000	10 872 000	11 062 000
Salary Costs	9 384 000	6 649 000	5 149 000
Depreciation	482 000	479 000	387 000
Impairment	0	0	0
Expenditure	27 523 000	20 869 000	18 746 000
Operating Profit	1 325 000	1 314 000	1 369 000
Financial Income	9 000	8 000	11 000
Financial Costs	55 000	47 000	84 000
Financial Balance	−46 000	−39 000	−73 000
Dividends	0	0	0
Net Income	994 000	994 000	911 000

Balance details (NOK)	2022	2021	2020
Goodwill	140 000	199 000	0
Total Intangible Assets	140 000	199 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	1 330 000	1 718 000	1 689 000
Total Tangible Assets	1 330 000	1 718 000	1 689 000
Total Fiancial Fixed Assets	22 000	22 000	22 000
Total Fixed Assets	1 492 000	1 939 000	1 711 000
Stock	602 000	602 000	453 000
Total Investments	0	0	0
Cash, Bank	1 131 000	847 000	2 172 000
Total Current Assets	6 350 000	4 101 000	4 265 000
Total Assets	7 842 000	6 041 000	5 976 000
Total Equity	2 310 000	1 628 000	1 168 000
Short-Term Group Debt	400 000	300 000	0
Total Long-Term Debt	384 000	715 000	1 033 000
Creditors	1 296 000	1 642 000	926 000
Unpaid Taxes	1 431 000	839 000	743 000
Dividends	0	0	0
Other Current Debt	1 783 000	667 000	1 798 000
Total Current Debt	5 148 000	3 697 000	3 775 000
Total Equity and Debt	7 842 000	6 041 000	5 976 000

Financial indicators	2022	2021	2020
Return on Equity	43,03 %	61,06 %	78 %
Debt-to-Equity Ratio	0,17	0,44	0,88
Operating Profit Margin	4,59 %	5,96 %	6,87 %
Current Ratio	1,23	1,11	1,13
Quick Ratio	1,4	1,33	1,28
Equity Ratio	0,29	0,27	0,2
Gross Profit Margin	49,07 %	50,66 %	44,52 %