MUR OG PIPESERVICE AS

3057 SOLBERGELVA

Finances

Return on Equity

130,48 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 400 000	15 105 000	10 902 000	8 989 000
Net Income	2 611 000	3 093 000	1 660 000	1 126 000
Total Assets	8 009 000	4 824 000	4 471 000	3 142 000
Total Equity	2 001 000	1 390 000	1 296 000	1 037 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 400 000	15 105 000	10 902 000	8 989 000
Expenditure	13 808 000	11 181 000	8 772 000	7 557 000
Operating Profit	3 591 000	3 924 000	2 131 000	1 432 000
Financial Income	2 000	37 000	8 000	10 000
Financial Costs	197 000	1 000	2 000	1 000
Financial Balance	−195 000	36 000	6 000	9 000
Earnings Before Tax	3 396 000	3 960 000	2 138 000	1 441 000
Tax	785 000	867 000	478 000	314 000
Net Income	2 611 000	3 093 000	1 660 000	1 126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 573 000	404 000	396 000	371 000
Total Current Assets	6 436 000	4 421 000	4 075 000	2 771 000
Total Assets	8 009 000	4 824 000	4 471 000	3 142 000
Total Retained Equity	1 901 000	1 290 000	1 196 000	937 000
Total Equity	2 001 000	1 390 000	1 296 000	1 037 000
Total Long-Term Debt	1 580 000	0	0	0
Total Current Debt	4 428 000	3 434 000	3 174 000	2 106 000
Total Equity and Debt	8 009 000	4 824 000	4 471 000	3 142 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 400 000	15 105 000	10 902 000	8 763 000
Other Income	0	0	0	226 000
Revenue	17 400 000	15 105 000	10 902 000	8 989 000
Cost of Goods Sold	6 477 000	5 967 000	4 510 000	3 668 000
Salary Costs	4 732 000	3 071 000	2 365 000	2 123 000
Depreciation	136 000	114 000	103 000	93 000
Impairment	0	0	0	0
Expenditure	13 808 000	11 181 000	8 772 000	7 557 000
Operating Profit	3 591 000	3 924 000	2 131 000	1 432 000
Financial Income	2 000	37 000	8 000	10 000
Financial Costs	197 000	1 000	2 000	1 000
Financial Balance	−195 000	36 000	6 000	9 000
Dividends	2 000 000	1 000 000	1 400 000	1 000 000
Net Income	2 611 000	3 093 000	1 660 000	1 126 000

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	1 573 000	404 000	396 000	371 000
Total Tangible Assets	1 573 000	404 000	396 000	371 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 573 000	404 000	396 000	371 000
Stock	312 000	577 000	171 000	130 000
Total Investments	243 000	237 000	0	0
Cash, Bank	5 207 000	2 904 000	3 314 000	2 318 000
Total Current Assets	6 436 000	4 421 000	4 075 000	2 771 000
Total Assets	8 009 000	4 824 000	4 471 000	3 142 000
Total Equity	2 001 000	1 390 000	1 296 000	1 037 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 580 000	0	0	0
Creditors	652 000	621 000	516 000	99 000
Unpaid Taxes	653 000	676 000	571 000	392 000
Dividends	2 000 000	1 000 000	1 400 000	1 000 000
Other Current Debt	398 000	271 000	209 000	300 000
Total Current Debt	4 428 000	3 434 000	3 174 000	2 106 000
Total Equity and Debt	8 009 000	4 824 000	4 471 000	3 142 000

Financial indicators	2022	2021	2020	2019
Return on Equity	130,48 %	222,52 %	128,09 %	108,58 %
Debt-to-Equity Ratio	0,79	0	0	0
Operating Profit Margin	20,64 %	25,98 %	19,55 %	15,93 %
Current Ratio	1,45	1,29	1,28	1,32
Quick Ratio	1,56	1,55	1,36	1,4
Equity Ratio	0,25	0,29	0,29	0,33
Gross Profit Margin	62,78 %	60,5 %	58,63 %	59,19 %