VEST MUR AS

4323 SANDNES

Finances

Return on Equity

−931,25 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 309 000	3 196 000	6 013 000	9 852 000
Net Income	−1 192 000	1 967 000	−306 000	207 000
Total Assets	1 394 000	1 891 000	1 745 000	2 216 000
Total Equity	128 000	1 320 000	653 000	959 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 309 000	3 196 000	6 013 000	9 852 000
Expenditure	5 503 000	3 462 000	6 358 000	9 584 000
Operating Profit	−1 194 000	−267 000	−344 000	267 000
Financial Income	3 000	2 234 000	2 000	2 000
Financial Costs	1 000	1 000	0	0
Financial Balance	2 000	2 233 000	2 000	2 000
Earnings Before Tax	−1 192 000	1 967 000	−343 000	269 000
Tax	0	0	−37 000	62 000
Net Income	−1 192 000	1 967 000	−306 000	207 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	13 000	418 000	400 000
Total Current Assets	1 387 000	1 878 000	1 327 000	1 816 000
Total Assets	1 394 000	1 891 000	1 745 000	2 216 000
Total Retained Equity	28 000	1 220 000	553 000	859 000
Total Equity	128 000	1 320 000	653 000	959 000
Total Long-Term Debt	0	0	0	37 000
Total Current Debt	1 267 000	571 000	1 092 000	1 220 000
Total Equity and Debt	1 394 000	1 891 000	1 745 000	2 216 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 804 000	3 086 000	6 010 000	9 852 000
Other Income	505 000	110 000	3 000	0
Revenue	4 309 000	3 196 000	6 013 000	9 852 000
Cost of Goods Sold	1 729 000	1 484 000	2 400 000	4 103 000
Salary Costs	3 028 000	1 420 000	3 301 000	4 805 000
Depreciation	5 000	5 000	2 000	8 000
Impairment	0	0	0	0
Expenditure	5 503 000	3 462 000	6 358 000	9 584 000
Operating Profit	−1 194 000	−267 000	−344 000	267 000
Financial Income	3 000	2 234 000	2 000	2 000
Financial Costs	1 000	1 000	0	0
Financial Balance	2 000	2 233 000	2 000	2 000
Dividends	0	1 300 000	0	0
Net Income	−1 192 000	1 967 000	−306 000	207 000

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	8 000	13 000	18 000	0
Total Tangible Assets	8 000	13 000	18 000	0
Total Fiancial Fixed Assets	0	0	400 000	400 000
Total Fixed Assets	8 000	13 000	418 000	400 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	749 000	1 331 000	623 000	1 013 000
Total Current Assets	1 387 000	1 878 000	1 327 000	1 816 000
Total Assets	1 394 000	1 891 000	1 745 000	2 216 000
Total Equity	128 000	1 320 000	653 000	959 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	37 000
Creditors	717 000	180 000	435 000	284 000
Unpaid Taxes	253 000	249 000	338 000	412 000
Dividends	0	1 300 000	0	0
Other Current Debt	297 000	142 000	318 000	452 000
Total Current Debt	1 267 000	571 000	1 092 000	1 220 000
Total Equity and Debt	1 394 000	1 891 000	1 745 000	2 216 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−931,25 %	149,02 %	−46,86 %	21,58 %
Debt-to-Equity Ratio	0	0	0	0,04
Operating Profit Margin	−27,71 %	−8,35 %	−5,72 %	2,71 %
Current Ratio	1,09	3,29	1,22	1,49
Quick Ratio	1,09	3,29	1,22	1,49
Equity Ratio	0,09	0,7	0,37	0,43
Gross Profit Margin	59,87 %	53,57 %	60,09 %	58,35 %