MURMESTERSERVICE AS

2836 BIRI

Finances

Share Ownership

Return on Equity

−670,73 %

Current Ratio

0,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 063 000	4 237 000	4 202 000	4 285 000
Net Income	−275 000	148 000	130 000	190 000
Total Assets	907 000	1 148 000	1 262 000	1 363 000
Total Equity	41 000	316 000	368 000	388 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 063 000	4 237 000	4 202 000	4 285 000
Expenditure	4 413 000	4 045 000	4 033 000	4 039 000
Operating Profit	−350 000	192 000	169 000	245 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	1 000	0
Earnings Before Tax	−351 000	191 000	169 000	245 000
Tax	−76 000	44 000	39 000	55 000
Net Income	−275 000	148 000	130 000	190 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	125 000	33 000	59 000	38 000
Total Current Assets	781 000	1 115 000	1 203 000	1 325 000
Total Assets	907 000	1 148 000	1 262 000	1 363 000
Total Retained Equity	−59 000	216 000	268 000	288 000
Total Equity	41 000	316 000	368 000	388 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	866 000	831 000	894 000	975 000
Total Equity and Debt	907 000	1 148 000	1 262 000	1 363 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 063 000	4 238 000	4 185 000	4 285 000
Other Income	0	−1 000	17 000	0
Revenue	4 063 000	4 237 000	4 202 000	4 285 000
Cost of Goods Sold	1 462 000	1 183 000	1 339 000	1 612 000
Salary Costs	2 222 000	2 113 000	2 103 000	1 854 000
Depreciation	14 000	11 000	9 000	3 000
Impairment	0	0	0	0
Expenditure	4 413 000	4 045 000	4 033 000	4 039 000
Operating Profit	−350 000	192 000	169 000	245 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	1 000	0
Dividends	0	200 000	150 000	300 000
Net Income	−275 000	148 000	130 000	190 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	75 000	0	15 000	12 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	22 000	33 000	44 000	25 000
Fixtures	28 000	0	0	0
Total Tangible Assets	50 000	33 000	44 000	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	125 000	33 000	59 000	38 000
Stock	78 000	20 000	37 000	25 000
Total Investments	0	0	0	0
Cash, Bank	345 000	754 000	977 000	792 000
Total Current Assets	781 000	1 115 000	1 203 000	1 325 000
Total Assets	907 000	1 148 000	1 262 000	1 363 000
Total Equity	41 000	316 000	368 000	388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	238 000	45 000	74 000	79 000
Unpaid Taxes	281 000	231 000	308 000	256 000
Dividends	0	200 000	150 000	300 000
Other Current Debt	347 000	328 000	320 000	284 000
Total Current Debt	866 000	831 000	894 000	975 000
Total Equity and Debt	907 000	1 148 000	1 262 000	1 363 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−670,73 %	46,84 %	35,33 %	48,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−8,61 %	4,53 %	4,02 %	5,72 %
Current Ratio	0,9	1,34	1,35	1,36
Quick Ratio	0,99	1,37	1,4	1,39
Equity Ratio	0,05	0,28	0,29	0,28
Gross Profit Margin	64,02 %	72,08 %	68,13 %	62,38 %