MURMESTER HARRY S BERGE AS

5101 EIDSVÅGNESET

Finances

Share Ownership

Return on Equity

11,18 %

Current Ratio

6,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 981 000	3 267 000	2 489 000	3 060 000
Net Income	443 000	412 000	182 000	501 000
Total Assets	4 513 000	3 922 000	3 488 000	3 354 000
Total Equity	3 964 000	3 521 000	3 109 000	2 927 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 981 000	3 267 000	2 489 000	3 060 000
Expenditure	2 423 000	2 753 000	2 263 000	2 473 000
Operating Profit	557 000	514 000	226 000	586 000
Financial Income	11 000	13 000	8 000	49 000
Financial Costs	0	−1 000	0	0
Financial Balance	11 000	14 000	8 000	49 000
Earnings Before Tax	568 000	528 000	233 000	635 000
Tax	125 000	116 000	51 000	134 000
Net Income	443 000	412 000	182 000	501 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	776 000	835 000	892 000	948 000
Total Current Assets	3 736 000	3 087 000	2 597 000	2 406 000
Total Assets	4 513 000	3 922 000	3 488 000	3 354 000
Total Retained Equity	3 864 000	3 421 000	3 009 000	2 827 000
Total Equity	3 964 000	3 521 000	3 109 000	2 927 000
Total Long-Term Debt	0	1 000	0	5 000
Total Current Debt	549 000	401 000	379 000	422 000
Total Equity and Debt	4 513 000	3 922 000	3 488 000	3 354 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 981 000	3 263 000	2 489 000	3 060 000
Other Income	0	5 000	0	0
Revenue	2 981 000	3 267 000	2 489 000	3 060 000
Cost of Goods Sold	1 474 000	1 703 000	1 206 000	1 470 000
Salary Costs	648 000	720 000	662 000	721 000
Depreciation	59 000	65 000	65 000	50 000
Impairment	0	0	0	0
Expenditure	2 423 000	2 753 000	2 263 000	2 473 000
Operating Profit	557 000	514 000	226 000	586 000
Financial Income	11 000	13 000	8 000	49 000
Financial Costs	0	−1 000	0	0
Financial Balance	11 000	14 000	8 000	49 000
Dividends	0	0	0	800 000
Net Income	443 000	412 000	182 000	501 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	253 000	312 000	377 000	442 000
Total Tangible Assets	253 000	312 000	377 000	442 000
Total Fiancial Fixed Assets	523 000	523 000	510 000	506 000
Total Fixed Assets	776 000	835 000	892 000	948 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 184 000	2 628 000	2 324 000	1 999 000
Total Current Assets	3 736 000	3 087 000	2 597 000	2 406 000
Total Assets	4 513 000	3 922 000	3 488 000	3 354 000
Total Equity	3 964 000	3 521 000	3 109 000	2 927 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	5 000
Creditors	193 000	31 000	98 000	35 000
Unpaid Taxes	143 000	169 000	124 000	181 000
Dividends	0	0	0	800 000
Other Current Debt	87 000	90 000	96 000	90 000
Total Current Debt	549 000	401 000	379 000	422 000
Total Equity and Debt	4 513 000	3 922 000	3 488 000	3 354 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,18 %	11,7 %	5,85 %	17,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,69 %	15,73 %	9,08 %	19,15 %
Current Ratio	6,81	7,7	6,85	5,7
Quick Ratio	6,81	7,7	6,85	5,7
Equity Ratio	0,88	0,9	0,89	0,87
Gross Profit Margin	50,55 %	47,87 %	51,55 %	51,96 %