MURMESTER 1 OSLO AS

0676 OSLO

Finances

Share Ownership

Return on Equity

102,5 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 536 000	24 394 000	23 412 000	19 890 000
Net Income	2 871 000	2 307 000	2 634 000	1 943 000
Total Assets	8 772 000	8 153 000	8 679 000	7 406 000
Total Equity	2 801 000	2 430 000	2 123 000	1 489 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 536 000	24 394 000	23 412 000	19 890 000
Expenditure	20 838 000	21 418 000	20 016 000	17 380 000
Operating Profit	3 698 000	2 977 000	3 396 000	2 510 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	7 000	13 000	16 000	17 000
Financial Balance	−3 000	−13 000	−15 000	−16 000
Earnings Before Tax	3 695 000	2 964 000	3 380 000	2 494 000
Tax	824 000	657 000	746 000	551 000
Net Income	2 871 000	2 307 000	2 634 000	1 943 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	973 000	1 106 000	1 030 000	1 042 000
Total Current Assets	7 799 000	7 048 000	7 649 000	6 363 000
Total Assets	8 772 000	8 153 000	8 679 000	7 406 000
Total Retained Equity	2 701 000	2 330 000	2 023 000	1 389 000
Total Equity	2 801 000	2 430 000	2 123 000	1 489 000
Total Long-Term Debt	6 000	195 000	278 000	347 000
Total Current Debt	5 964 000	5 529 000	6 277 000	5 570 000
Total Equity and Debt	8 772 000	8 153 000	8 679 000	7 406 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 463 000	24 394 000	23 412 000	19 889 000
Other Income	73 000	0	0	2 000
Revenue	24 536 000	24 394 000	23 412 000	19 890 000
Cost of Goods Sold	8 890 000	10 045 000	9 302 000	8 646 000
Salary Costs	9 245 000	8 925 000	8 583 000	7 053 000
Depreciation	274 000	324 000	236 000	227 000
Impairment	0	0	0	0
Expenditure	20 838 000	21 418 000	20 016 000	17 380 000
Operating Profit	3 698 000	2 977 000	3 396 000	2 510 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	7 000	13 000	16 000	17 000
Financial Balance	−3 000	−13 000	−15 000	−16 000
Dividends	2 500 000	2 000 000	2 000 000	0
Net Income	2 871 000	2 307 000	2 634 000	1 943 000

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	973 000	1 106 000	1 030 000	1 042 000
Total Tangible Assets	973 000	1 106 000	1 030 000	1 042 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	973 000	1 106 000	1 030 000	1 042 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 498 000	3 450 000	4 651 000	3 888 000
Total Current Assets	7 799 000	7 048 000	7 649 000	6 363 000
Total Assets	8 772 000	8 153 000	8 679 000	7 406 000
Total Equity	2 801 000	2 430 000	2 123 000	1 489 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	195 000	278 000	347 000
Creditors	591 000	778 000	1 471 000	1 463 000
Unpaid Taxes	1 345 000	1 386 000	1 407 000	1 020 000
Dividends	2 500 000	2 000 000	2 000 000	0
Other Current Debt	710 000	668 000	653 000	530 000
Total Current Debt	5 964 000	5 529 000	6 277 000	5 570 000
Total Equity and Debt	8 772 000	8 153 000	8 679 000	7 406 000

Financial indicators	2022	2021	2020	2019
Return on Equity	102,5 %	94,94 %	124,07 %	130,49 %
Debt-to-Equity Ratio	0	0,08	0,13	0,23
Operating Profit Margin	15,07 %	12,2 %	14,51 %	12,62 %
Current Ratio	1,31	1,27	1,22	1,14
Quick Ratio	1,31	1,27	1,22	1,14
Equity Ratio	0,32	0,3	0,24	0,2
Gross Profit Margin	63,77 %	58,82 %	60,27 %	56,53 %