MURMESTER ERLING NILSSEN AS

7860 SKAGE I NAMDALEN

Finances

Return on Equity

42,44 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 429 000	9 642 000	9 806 000	9 677 000
Net Income	1 300 000	917 000	970 000	1 187 000
Total Assets	6 134 000	4 601 000	3 777 000	6 223 000
Total Equity	3 063 000	2 763 000	2 146 000	3 175 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 429 000	9 642 000	9 806 000	9 677 000
Expenditure	10 784 000	8 441 000	8 413 000	8 183 000
Operating Profit	1 631 000	1 175 000	1 235 000	1 492 000
Financial Income	37 000	3 000	13 000	31 000
Financial Costs	1 000	2 000	1 000	0
Financial Balance	36 000	1 000	12 000	31 000
Earnings Before Tax	1 667 000	1 175 000	1 247 000	1 524 000
Tax	367 000	259 000	276 000	337 000
Net Income	1 300 000	917 000	970 000	1 187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 215 000	1 215 000	762 000	567 000
Total Current Assets	4 919 000	3 386 000	3 015 000	5 656 000
Total Assets	6 134 000	4 601 000	3 777 000	6 223 000
Total Retained Equity	3 013 000	2 713 000	2 096 000	3 125 000
Total Equity	3 063 000	2 763 000	2 146 000	3 175 000
Total Long-Term Debt	8 000	35 000	14 000	50 000
Total Current Debt	3 064 000	1 803 000	1 617 000	2 998 000
Total Equity and Debt	6 134 000	4 601 000	3 777 000	6 223 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 429 000	9 633 000	9 806 000	9 677 000
Other Income	0	9 000	0	0
Revenue	12 429 000	9 642 000	9 806 000	9 677 000
Cost of Goods Sold	4 154 000	3 299 000	3 019 000	2 416 000
Salary Costs	5 121 000	3 917 000	4 040 000	4 385 000
Depreciation	235 000	174 000	148 000	136 000
Impairment	0	0	0	0
Expenditure	10 784 000	8 441 000	8 413 000	8 183 000
Operating Profit	1 631 000	1 175 000	1 235 000	1 492 000
Financial Income	37 000	3 000	13 000	31 000
Financial Costs	1 000	2 000	1 000	0
Financial Balance	36 000	1 000	12 000	31 000
Dividends	1 000 000	300 000	2 000 000	1 200 000
Net Income	1 300 000	917 000	970 000	1 187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	167 000	180 000	194 000	209 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	899 000	886 000	418 000	359 000
Total Tangible Assets	1 065 000	1 065 000	612 000	567 000
Total Fiancial Fixed Assets	150 000	150 000	150 000	0
Total Fixed Assets	1 215 000	1 215 000	762 000	567 000
Stock	189 000	203 000	231 000	388 000
Total Investments	0	0	0	0
Cash, Bank	3 392 000	2 736 000	2 139 000	4 094 000
Total Current Assets	4 919 000	3 386 000	3 015 000	5 656 000
Total Assets	6 134 000	4 601 000	3 777 000	6 223 000
Total Equity	3 063 000	2 763 000	2 146 000	3 175 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	35 000	14 000	50 000
Creditors	433 000	333 000	369 000	337 000
Unpaid Taxes	707 000	534 000	516 000	683 000
Dividends	1 000 000	300 000	2 000 000	1 200 000
Other Current Debt	530 000	399 000	420 000	466 000
Total Current Debt	3 064 000	1 803 000	1 617 000	2 998 000
Total Equity and Debt	6 134 000	4 601 000	3 777 000	6 223 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,44 %	33,19 %	45,2 %	37,39 %
Debt-to-Equity Ratio	0	0,01	0,01	0,02
Operating Profit Margin	13,12 %	12,19 %	12,59 %	15,42 %
Current Ratio	1,61	1,88	1,86	1,89
Quick Ratio	1,71	2,12	2,18	2,17
Equity Ratio	0,5	0,6	0,57	0,51
Gross Profit Margin	66,58 %	65,79 %	69,21 %	75,03 %