MURMESTER MØRKEDAL AS

6517 KRISTIANSUND N

Finances

Return on Equity

6,65 %

Current Ratio

1,72

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 506 000	21 005 000	32 964 000	14 116 000
Net Income	311 000	5 000	936 000	887 000
Total Assets	8 005 000	9 108 000	10 374 000	8 397 000
Total Equity	4 677 000	4 441 000	4 436 000	3 557 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 506 000	21 005 000	32 964 000	14 116 000
Expenditure	14 948 000	21 086 000	31 645 000	14 220 000
Operating Profit	417 000	21 000	1 261 000	1 179 000
Financial Income	12 000	11 000	25 000	31 000
Financial Costs	28 000	28 000	91 000	78 000
Financial Balance	−16 000	−17 000	−66 000	−47 000
Earnings Before Tax	401 000	4 000	1 195 000	1 132 000
Tax	90 000	−1 000	259 000	245 000
Net Income	311 000	5 000	936 000	887 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 401 000	2 067 000	2 322 000	2 076 000
Total Current Assets	5 604 000	7 041 000	8 052 000	6 321 000
Total Assets	8 005 000	9 108 000	10 374 000	8 397 000
Total Retained Equity	4 577 000	4 341 000	4 336 000	3 457 000
Total Equity	4 677 000	4 441 000	4 436 000	3 557 000
Total Long-Term Debt	69 000	173 000	220 000	205 000
Total Current Debt	3 259 000	4 493 000	5 717 000	4 635 000
Total Equity and Debt	8 005 000	9 108 000	10 374 000	8 397 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 400 000	20 996 000	32 961 000	14 113 000
Other Income	106 000	9 000	3 000	3 000
Revenue	15 506 000	21 005 000	32 964 000	14 116 000
Cost of Goods Sold	4 330 000	9 007 000	17 110 000	3 878 000
Salary Costs	7 277 000	8 329 000	10 157 000	7 109 000
Depreciation	480 000	468 000	486 000	420 000
Impairment	0	0	0	0
Expenditure	14 948 000	21 086 000	31 645 000	14 220 000
Operating Profit	417 000	21 000	1 261 000	1 179 000
Financial Income	12 000	11 000	25 000	31 000
Financial Costs	28 000	28 000	91 000	78 000
Financial Balance	−16 000	−17 000	−66 000	−47 000
Dividends	0	0	0	0
Net Income	311 000	5 000	936 000	887 000

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	178 000	256 000	333 000	274 000
Fixtures	1 354 000	1 666 000	1 798 000	1 564 000
Total Tangible Assets	1 533 000	1 921 000	2 131 000	1 838 000
Total Fiancial Fixed Assets	868 000	145 000	191 000	238 000
Total Fixed Assets	2 401 000	2 067 000	2 322 000	2 076 000
Stock	1 203 000	1 344 000	1 243 000	1 301 000
Total Investments	0	0	0	0
Cash, Bank	1 278 000	879 000	1 755 000	2 795 000
Total Current Assets	5 604 000	7 041 000	8 052 000	6 321 000
Total Assets	8 005 000	9 108 000	10 374 000	8 397 000
Total Equity	4 677 000	4 441 000	4 436 000	3 557 000
Short-Term Group Debt	883 000	930 000	2 082 000	1 962 000
Total Long-Term Debt	69 000	173 000	220 000	205 000
Creditors	67 000	1 240 000	766 000	517 000
Unpaid Taxes	1 363 000	1 521 000	1 049 000	1 324 000
Dividends	0	0	0	0
Other Current Debt	772 000	756 000	1 593 000	833 000
Total Current Debt	3 259 000	4 493 000	5 717 000	4 635 000
Total Equity and Debt	8 005 000	9 108 000	10 374 000	8 397 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,65 %	0,11 %	21,1 %	24,94 %
Debt-to-Equity Ratio	0,01	0,04	0,05	0,06
Operating Profit Margin	2,69 %	0,1 %	3,83 %	8,35 %
Current Ratio	1,72	1,57	1,41	1,36
Quick Ratio	2,73	2,24	1,8	1,9
Equity Ratio	0,58	0,49	0,43	0,42
Gross Profit Margin	72,08 %	57,12 %	48,09 %	72,53 %