MURMESTER BJUNES AS

4640 SØGNE

Finances

Share Ownership

Return on Equity

26,22 %

Current Ratio

2,84

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 235 000	10 336 000	9 419 000	10 724 000
Net Income	949 000	267 000	1 029 000	459 000
Total Assets	5 059 000	5 791 000	4 812 000	3 996 000
Total Equity	3 620 000	2 921 000	2 654 000	2 325 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 235 000	10 336 000	9 419 000	10 724 000
Expenditure	10 021 000	9 987 000	8 089 000	10 124 000
Operating Profit	1 215 000	349 000	1 331 000	600 000
Financial Income	2 000	0	2 000	3 000
Financial Costs	0	7 000	13 000	15 000
Financial Balance	2 000	−7 000	−11 000	−12 000
Earnings Before Tax	1 216 000	342 000	1 319 000	588 000
Tax	268 000	75 000	290 000	129 000
Net Income	949 000	267 000	1 029 000	459 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 101 000	649 000	723 000	777 000
Total Current Assets	3 958 000	5 142 000	4 090 000	3 219 000
Total Assets	5 059 000	5 791 000	4 812 000	3 996 000
Total Retained Equity	3 590 000	2 891 000	2 624 000	2 295 000
Total Equity	3 620 000	2 921 000	2 654 000	2 325 000
Total Long-Term Debt	43 000	32 000	225 000	276 000
Total Current Debt	1 396 000	2 838 000	1 933 000	1 395 000
Total Equity and Debt	5 059 000	5 791 000	4 812 000	3 996 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 235 000	10 336 000	9 419 000	10 724 000
Other Income	0	0	0	0
Revenue	11 235 000	10 336 000	9 419 000	10 724 000
Cost of Goods Sold	4 127 000	2 681 000	2 636 000	4 165 000
Salary Costs	4 700 000	5 881 000	4 211 000	4 703 000
Depreciation	173 000	153 000	175 000	148 000
Impairment	0	0	0	0
Expenditure	10 021 000	9 987 000	8 089 000	10 124 000
Operating Profit	1 215 000	349 000	1 331 000	600 000
Financial Income	2 000	0	2 000	3 000
Financial Costs	0	7 000	13 000	15 000
Financial Balance	2 000	−7 000	−11 000	−12 000
Dividends	250 000	0	700 000	0
Net Income	949 000	267 000	1 029 000	459 000

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	146 000	649 000	723 000	48 000
Fixtures	953 000	0	0	729 000
Total Tangible Assets	1 098 000	649 000	723 000	777 000
Total Fiancial Fixed Assets	3 000	0	0	0
Total Fixed Assets	1 101 000	649 000	723 000	777 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 166 000	3 901 000	3 099 000	2 383 000
Total Current Assets	3 958 000	5 142 000	4 090 000	3 219 000
Total Assets	5 059 000	5 791 000	4 812 000	3 996 000
Total Equity	3 620 000	2 921 000	2 654 000	2 325 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	43 000	32 000	225 000	276 000
Creditors	234 000	1 103 000	495 000	244 000
Unpaid Taxes	225 000	929 000	497 000	540 000
Dividends	250 000	0	700 000	0
Other Current Debt	681 000	725 000	646 000	482 000
Total Current Debt	1 396 000	2 838 000	1 933 000	1 395 000
Total Equity and Debt	5 059 000	5 791 000	4 812 000	3 996 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,22 %	9,14 %	38,77 %	19,74 %
Debt-to-Equity Ratio	0,01	0,01	0,08	0,12
Operating Profit Margin	10,81 %	3,38 %	14,13 %	5,59 %
Current Ratio	2,84	1,81	2,12	2,31
Quick Ratio	2,84	1,81	2,12	2,31
Equity Ratio	0,72	0,5	0,55	0,58
Gross Profit Margin	63,27 %	74,06 %	72,01 %	61,16 %