MUR OG FLISCONSULT AS

1473 LØRENSKOG

Finances

Share Ownership

Return on Equity

15,15 %

Current Ratio

2,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 159 000	3 908 000	4 933 000	3 376 000
Net Income	151 000	163 000	484 000	−65 000
Total Assets	1 542 000	1 380 000	1 803 000	1 173 000
Total Equity	997 000	996 000	833 000	649 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 159 000	3 908 000	4 933 000	3 376 000
Expenditure	3 965 000	3 696 000	4 310 000	3 454 000
Operating Profit	195 000	213 000	624 000	−77 000
Financial Income	0	0	5 000	8 000
Financial Costs	1 000	2 000	8 000	15 000
Financial Balance	−1 000	−2 000	−3 000	−7 000
Earnings Before Tax	194 000	211 000	621 000	−83 000
Tax	43 000	48 000	137 000	−18 000
Net Income	151 000	163 000	484 000	−65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 000	143 000	207 000	298 000
Total Current Assets	1 464 000	1 236 000	1 596 000	875 000
Total Assets	1 542 000	1 380 000	1 803 000	1 173 000
Total Retained Equity	897 000	896 000	733 000	549 000
Total Equity	997 000	996 000	833 000	649 000
Total Long-Term Debt	0	0	72 000	150 000
Total Current Debt	545 000	384 000	898 000	374 000
Total Equity and Debt	1 542 000	1 380 000	1 803 000	1 173 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 159 000	3 908 000	4 933 000	3 376 000
Other Income	0	0	0	0
Revenue	4 159 000	3 908 000	4 933 000	3 376 000
Cost of Goods Sold	1 389 000	1 204 000	1 790 000	1 136 000
Salary Costs	2 027 000	1 950 000	2 012 000	1 930 000
Depreciation	70 000	70 000	70 000	70 000
Impairment	0	0	0	0
Expenditure	3 965 000	3 696 000	4 310 000	3 454 000
Operating Profit	195 000	213 000	624 000	−77 000
Financial Income	0	0	5 000	8 000
Financial Costs	1 000	2 000	8 000	15 000
Financial Balance	−1 000	−2 000	−3 000	−7 000
Dividends	0	0	300 000	0
Net Income	151 000	163 000	484 000	−65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	1 000	0	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	113 000	183 000	252 000
Total Tangible Assets	44 000	113 000	183 000	252 000
Total Fiancial Fixed Assets	24 000	29 000	24 000	24 000
Total Fixed Assets	78 000	143 000	207 000	298 000
Stock	47 000	47 000	47 000	47 000
Total Investments	0	0	0	0
Cash, Bank	1 124 000	1 071 000	1 282 000	696 000
Total Current Assets	1 464 000	1 236 000	1 596 000	875 000
Total Assets	1 542 000	1 380 000	1 803 000	1 173 000
Total Equity	997 000	996 000	833 000	649 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	72 000	150 000
Creditors	103 000	20 000	54 000	34 000
Unpaid Taxes	206 000	136 000	240 000	129 000
Dividends	0	0	300 000	0
Other Current Debt	185 000	173 000	195 000	211 000
Total Current Debt	545 000	384 000	898 000	374 000
Total Equity and Debt	1 542 000	1 380 000	1 803 000	1 173 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,15 %	16,37 %	58,1 %	−10,02 %
Debt-to-Equity Ratio	0	0	0,09	0,23
Operating Profit Margin	4,69 %	5,45 %	12,65 %	−2,28 %
Current Ratio	2,69	3,22	1,78	2,34
Quick Ratio	2,94	3,67	1,88	2,68
Equity Ratio	0,65	0,72	0,46	0,55
Gross Profit Margin	66,6 %	69,19 %	63,71 %	66,35 %