MURMESTER ARNE KAMMEN AS

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

36,16 %

Current Ratio

1,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 756 000	18 823 000	19 539 000	18 505 000
Net Income	903 000	798 000	2 068 000	506 000
Total Assets	6 323 000	7 387 000	7 498 000	5 409 000
Total Equity	2 497 000	3 944 000	3 146 000	2 077 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 756 000	18 823 000	19 539 000	18 505 000
Expenditure	14 593 000	17 795 000	16 885 000	17 848 000
Operating Profit	1 163 000	1 027 000	2 653 000	657 000
Financial Income	1 000	1 000	5 000	0
Financial Costs	0	0	1 000	7 000
Financial Balance	1 000	1 000	4 000	−7 000
Earnings Before Tax	1 164 000	1 028 000	2 656 000	650 000
Tax	261 000	230 000	588 000	145 000
Net Income	903 000	798 000	2 068 000	506 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 019 000	1 512 000	1 627 000	1 371 000
Total Current Assets	5 303 000	5 875 000	5 870 000	4 038 000
Total Assets	6 323 000	7 387 000	7 498 000	5 409 000
Total Retained Equity	2 397 000	3 844 000	3 046 000	1 977 000
Total Equity	2 497 000	3 944 000	3 146 000	2 077 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 826 000	3 443 000	4 352 000	3 332 000
Total Equity and Debt	6 323 000	7 387 000	7 498 000	5 409 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 691 000	18 817 000	19 539 000	18 505 000
Other Income	65 000	6 000	0	0
Revenue	15 756 000	18 823 000	19 539 000	18 505 000
Cost of Goods Sold	3 824 000	5 505 000	5 033 000	5 078 000
Salary Costs	7 276 000	8 957 000	8 290 000	8 203 000
Depreciation	538 000	557 000	436 000	460 000
Impairment	0	0	0	0
Expenditure	14 593 000	17 795 000	16 885 000	17 848 000
Operating Profit	1 163 000	1 027 000	2 653 000	657 000
Financial Income	1 000	1 000	5 000	0
Financial Costs	0	0	1 000	7 000
Financial Balance	1 000	1 000	4 000	−7 000
Dividends	2 350 000	0	1 000 000	1 000 000
Net Income	903 000	798 000	2 068 000	506 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	77 000	57 000	48 000	74 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	942 000	1 455 000	1 579 000	1 297 000
Total Tangible Assets	942 000	1 455 000	1 579 000	1 297 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 019 000	1 512 000	1 627 000	1 371 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 027 000	787 000	1 752 000	766 000
Total Current Assets	5 303 000	5 875 000	5 870 000	4 038 000
Total Assets	6 323 000	7 387 000	7 498 000	5 409 000
Total Equity	2 497 000	3 944 000	3 146 000	2 077 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	569 000	502 000	559 000	308 000
Unpaid Taxes	1 356 000	1 638 000	1 340 000	1 042 000
Dividends	2 350 000	0	1 000 000	1 000 000
Other Current Debt	1 621 000	1 065 000	1 892 000	1 842 000
Total Current Debt	3 826 000	3 443 000	4 352 000	3 332 000
Total Equity and Debt	6 323 000	7 387 000	7 498 000	5 409 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,16 %	20,23 %	65,73 %	24,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,38 %	5,46 %	13,58 %	3,55 %
Current Ratio	1,39	1,71	1,35	1,21
Quick Ratio	1,39	1,71	1,35	1,21
Equity Ratio	0,39	0,53	0,42	0,38
Gross Profit Margin	75,73 %	70,75 %	74,24 %	72,56 %