H.-P. Murstad For Men A/S

0366 OSLO

Finances

Share Ownership

Return on Equity

6,36 %

Current Ratio

2,76

Debt-to-Equity Ratio

3,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	128 000	170 000	176 000	318 000
Net Income	7 000	−7 000	−75 000	−4 000
Total Assets	832 000	724 000	683 000	599 000
Total Equity	110 000	103 000	109 000	185 000

Income (NOK)	2022	2021	2020	2019
Revenue	128 000	170 000	176 000	318 000
Expenditure	101 000	157 000	240 000	303 000
Operating Profit	27 000	13 000	−65 000	15 000
Financial Income	0	0	5 000	0
Financial Costs	20 000	19 000	15 000	18 000
Financial Balance	−20 000	−19 000	−10 000	−18 000
Earnings Before Tax	7 000	−7 000	−75 000	−4 000
Tax	0	0	0	0
Net Income	7 000	−7 000	−75 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	832 000	724 000	683 000	599 000
Total Assets	832 000	724 000	683 000	599 000
Total Retained Equity	10 000	3 000	9 000	85 000
Total Equity	110 000	103 000	109 000	185 000
Total Long-Term Debt	422 000	412 000	385 000	290 000
Total Current Debt	301 000	209 000	188 000	124 000
Total Equity and Debt	832 000	724 000	683 000	599 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	128 000	170 000	176 000	318 000
Other Income	0	0	0	0
Revenue	128 000	170 000	176 000	318 000
Cost of Goods Sold	−107 000	−38 000	23 000	74 000
Salary Costs	1 000	1 000	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	101 000	157 000	240 000	303 000
Operating Profit	27 000	13 000	−65 000	15 000
Financial Income	0	0	5 000	0
Financial Costs	20 000	19 000	15 000	18 000
Financial Balance	−20 000	−19 000	−10 000	−18 000
Dividends	0	0	0	0
Net Income	7 000	−7 000	−75 000	−4 000

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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	825 000	719 000	681 000	599 000
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	1 000	1 000
Total Current Assets	832 000	724 000	683 000	599 000
Total Assets	832 000	724 000	683 000	599 000
Total Equity	110 000	103 000	109 000	185 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	422 000	412 000	385 000	290 000
Creditors	10 000	14 000	13 000	12 000
Unpaid Taxes	6 000	11 000	10 000	9 000
Dividends	0	0	0	0
Other Current Debt	237 000	176 000	122 000	60 000
Total Current Debt	301 000	209 000	188 000	124 000
Total Equity and Debt	832 000	724 000	683 000	599 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,36 %	−6,8 %	−68,81 %	−2,16 %
Debt-to-Equity Ratio	3,84	4	3,53	1,57
Operating Profit Margin	21,09 %	7,65 %	−36,93 %	4,72 %
Current Ratio	2,76	3,46	3,63	4,83
Quick Ratio	−1,59	−1,42	−1,39	−1,26
Equity Ratio	0,13	0,14	0,16	0,31
Gross Profit Margin	183,59 %	122,35 %	86,93 %	76,73 %