MURMESTER KETIL HANSEN AS

7725 STEINKJER

Finances

Share Ownership

Return on Equity

67,33 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 643 000	15 884 000	18 447 000	15 057 000
Net Income	1 659 000	1 043 000	2 120 000	1 726 000
Total Assets	5 966 000	5 504 000	5 533 000	4 644 000
Total Equity	2 464 000	1 815 000	2 773 000	2 353 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 643 000	15 884 000	18 447 000	15 057 000
Expenditure	18 520 000	14 533 000	15 724 000	12 852 000
Operating Profit	2 123 000	1 350 000	2 722 000	2 206 000
Financial Income	34 000	3 000	12 000	26 000
Financial Costs	29 000	17 000	16 000	17 000
Financial Balance	5 000	−14 000	−4 000	9 000
Earnings Before Tax	2 128 000	1 337 000	2 718 000	2 216 000
Tax	469 000	294 000	598 000	490 000
Net Income	1 659 000	1 043 000	2 120 000	1 726 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 089 000	1 080 000	1 231 000	1 004 000
Total Current Assets	4 877 000	4 424 000	4 302 000	3 640 000
Total Assets	5 966 000	5 504 000	5 533 000	4 644 000
Total Retained Equity	2 259 000	1 715 000	2 673 000	2 253 000
Total Equity	2 464 000	1 815 000	2 773 000	2 353 000
Total Long-Term Debt	463 000	521 000	1 054 000	314 000
Total Current Debt	3 039 000	3 168 000	1 706 000	1 977 000
Total Equity and Debt	5 966 000	5 504 000	5 533 000	4 644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 643 000	15 884 000	18 325 000	15 001 000
Other Income	0	0	121 000	56 000
Revenue	20 643 000	15 884 000	18 447 000	15 057 000
Cost of Goods Sold	10 684 000	6 727 000	8 669 000	5 928 000
Salary Costs	5 938 000	6 230 000	5 552 000	5 522 000
Depreciation	285 000	276 000	230 000	191 000
Impairment	0	0	0	0
Expenditure	18 520 000	14 533 000	15 724 000	12 852 000
Operating Profit	2 123 000	1 350 000	2 722 000	2 206 000
Financial Income	34 000	3 000	12 000	26 000
Financial Costs	29 000	17 000	16 000	17 000
Financial Balance	5 000	−14 000	−4 000	9 000
Dividends	0	0	0	0
Net Income	1 659 000	1 043 000	2 120 000	1 726 000

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	1 088 000	1 079 000	1 230 000	1 003 000
Total Tangible Assets	1 088 000	1 079 000	1 230 000	1 003 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	1 089 000	1 080 000	1 231 000	1 004 000
Stock	55 000	68 000	36 000	55 000
Total Investments	0	0	0	0
Cash, Bank	2 422 000	1 594 000	2 343 000	2 428 000
Total Current Assets	4 877 000	4 424 000	4 302 000	3 640 000
Total Assets	5 966 000	5 504 000	5 533 000	4 644 000
Total Equity	2 464 000	1 815 000	2 773 000	2 353 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	463 000	521 000	1 054 000	314 000
Creditors	990 000	1 079 000	441 000	317 000
Unpaid Taxes	441 000	469 000	476 000	286 000
Dividends	0	0	0	0
Other Current Debt	943 000	849 000	790 000	707 000
Total Current Debt	3 039 000	3 168 000	1 706 000	1 977 000
Total Equity and Debt	5 966 000	5 504 000	5 533 000	4 644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,33 %	57,47 %	76,45 %	73,35 %
Debt-to-Equity Ratio	0,19	0,29	0,38	0,13
Operating Profit Margin	10,28 %	8,5 %	14,76 %	14,65 %
Current Ratio	1,6	1,4	2,52	1,84
Quick Ratio	1,63	1,43	2,58	1,89
Equity Ratio	0,41	0,33	0,5	0,51
Gross Profit Margin	48,24 %	57,65 %	53,01 %	60,63 %