MURPARTNERN AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

42,26 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	56 213 000	50 433 000	50 807 000	53 599 000
Net Income	4 014 000	3 809 000	6 226 000	5 360 000
Total Assets	24 626 000	17 859 000	20 361 000	15 824 000
Total Equity	9 499 000	8 786 000	10 977 000	4 750 000

Income (NOK)	2022	2021	2020	2019
Revenue	56 213 000	50 433 000	50 807 000	53 599 000
Expenditure	51 000 000	45 508 000	42 867 000	47 476 000
Operating Profit	5 213 000	4 926 000	7 939 000	6 123 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	71 000	46 000	81 000	124 000
Financial Balance	−68 000	−43 000	−79 000	−123 000
Earnings Before Tax	5 145 000	4 883 000	7 859 000	6 000 000
Tax	1 132 000	1 074 000	1 633 000	640 000
Net Income	4 014 000	3 809 000	6 226 000	5 360 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 772 000	1 873 000	899 000	488 000
Total Current Assets	22 853 000	15 986 000	19 462 000	15 336 000
Total Assets	24 626 000	17 859 000	20 361 000	15 824 000
Total Retained Equity	9 281 000	8 568 000	10 759 000	4 532 000
Total Equity	9 499 000	8 786 000	10 977 000	4 750 000
Total Long-Term Debt	1 365 000	1 456 000	383 000	504 000
Total Current Debt	13 762 000	7 616 000	9 001 000	10 570 000
Total Equity and Debt	24 626 000	17 859 000	20 361 000	15 824 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	56 060 000	50 405 000	50 421 000	53 523 000
Other Income	153 000	28 000	386 000	76 000
Revenue	56 213 000	50 433 000	50 807 000	53 599 000
Cost of Goods Sold	18 228 000	17 828 000	16 581 000	22 242 000
Salary Costs	26 428 000	22 969 000	22 132 000	21 241 000
Depreciation	418 000	412 000	224 000	166 000
Impairment	0	0	0	0
Expenditure	51 000 000	45 508 000	42 867 000	47 476 000
Operating Profit	5 213 000	4 926 000	7 939 000	6 123 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	71 000	46 000	81 000	124 000
Financial Balance	−68 000	−43 000	−79 000	−123 000
Dividends	3 300 000	6 000 000	0	0
Net Income	4 014 000	3 809 000	6 226 000	5 360 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	78 000	105 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 772 000	1 795 000	794 000	488 000
Total Tangible Assets	1 772 000	1 795 000	794 000	488 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 772 000	1 873 000	899 000	488 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 968 000	5 478 000	12 078 000	3 579 000
Total Current Assets	22 853 000	15 986 000	19 462 000	15 336 000
Total Assets	24 626 000	17 859 000	20 361 000	15 824 000
Total Equity	9 499 000	8 786 000	10 977 000	4 750 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 365 000	1 456 000	383 000	504 000
Creditors	3 343 000	2 001 000	1 557 000	2 653 000
Unpaid Taxes	3 397 000	2 539 000	3 691 000	3 201 000
Dividends	3 300 000	6 000 000	0	0
Other Current Debt	2 755 000	2 029 000	2 015 000	4 075 000
Total Current Debt	13 762 000	7 616 000	9 001 000	10 570 000
Total Equity and Debt	24 626 000	17 859 000	20 361 000	15 824 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,26 %	43,35 %	56,72 %	112,84 %
Debt-to-Equity Ratio	0,14	0,17	0,03	0,11
Operating Profit Margin	9,27 %	9,77 %	15,63 %	11,42 %
Current Ratio	1,66	2,1	2,16	1,45
Quick Ratio	1,66	2,1	2,16	1,45
Equity Ratio	0,39	0,49	0,54	0,3
Gross Profit Margin	67,57 %	64,65 %	67,36 %	58,5 %