MURERTEAM AS

3570 ÅL

Finances

Share Ownership

Return on Equity

105,41 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020
Revenue	17 801 000	15 604 000	4 233 000
Net Income	1 928 000	1 727 000	655 000
Total Assets	7 689 000	6 962 000	3 018 000
Total Equity	1 829 000	1 401 000	947 000

Income (NOK)	2022	2021	2020
Revenue	17 801 000	15 604 000	4 233 000
Expenditure	15 314 000	13 344 000	3 376 000
Operating Profit	2 487 000	2 260 000	857 000
Financial Income	24 000	0	0
Financial Costs	39 000	46 000	19 000
Financial Balance	−15 000	−46 000	−19 000
Earnings Before Tax	2 472 000	2 214 000	837 000
Tax	544 000	487 000	182 000
Net Income	1 928 000	1 727 000	655 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 863 000	1 713 000	739 000
Total Current Assets	5 827 000	5 249 000	2 279 000
Total Assets	7 689 000	6 962 000	3 018 000
Total Retained Equity	1 166 000	738 000	655 000
Total Equity	1 829 000	1 401 000	947 000
Total Long-Term Debt	779 000	1 065 000	748 000
Total Current Debt	5 082 000	4 496 000	1 324 000
Total Equity and Debt	7 689 000	6 962 000	3 018 000

Cash flow (NOK)	2022	2021	2020
Sales Income	17 667 000	15 490 000	4 133 000
Other Income	134 000	114 000	100 000
Revenue	17 801 000	15 604 000	4 233 000
Cost of Goods Sold	6 219 000	5 129 000	1 306 000
Salary Costs	6 359 000	5 748 000	1 624 000
Depreciation	323 000	232 000	51 000
Impairment	0	0	0
Expenditure	15 314 000	13 344 000	3 376 000
Operating Profit	2 487 000	2 260 000	857 000
Financial Income	24 000	0	0
Financial Costs	39 000	46 000	19 000
Financial Balance	−15 000	−46 000	−19 000
Dividends	1 500 000	1 643 000	0
Net Income	1 928 000	1 727 000	655 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	850 000	893 000	0
Machinery and Plant Facilities	62 000	0	0
Fixtures	951 000	820 000	739 000
Total Tangible Assets	1 863 000	1 713 000	739 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 863 000	1 713 000	739 000
Stock	438 000	213 000	116 000
Total Investments	0	0	0
Cash, Bank	3 807 000	3 197 000	1 109 000
Total Current Assets	5 827 000	5 249 000	2 279 000
Total Assets	7 689 000	6 962 000	3 018 000
Total Equity	1 829 000	1 401 000	947 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	779 000	1 065 000	748 000
Creditors	762 000	356 000	171 000
Unpaid Taxes	877 000	723 000	484 000
Dividends	1 500 000	1 643 000	0
Other Current Debt	1 369 000	1 289 000	516 000
Total Current Debt	5 082 000	4 496 000	1 324 000
Total Equity and Debt	7 689 000	6 962 000	3 018 000

Financial indicators	2022	2021	2020
Return on Equity	105,41 %	123,27 %	69,17 %
Debt-to-Equity Ratio	0,43	0,76	0,79
Operating Profit Margin	13,97 %	14,48 %	20,25 %
Current Ratio	1,15	1,17	1,72
Quick Ratio	1,25	1,23	1,89
Equity Ratio	0,24	0,2	0,31
Gross Profit Margin	65,06 %	67,13 %	69,15 %