MURER HANSEN AS

2016 FROGNER

Finances

Share Ownership

Return on Equity

50,45 %

Current Ratio

2,04

Debt-to-Equity Ratio

1,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 122 000	4 356 000	2 305 000	3 468 000
Net Income	168 000	429 000	62 000	351 000
Total Assets	1 314 000	1 859 000	1 474 000	633 000
Total Equity	333 000	565 000	336 000	274 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 122 000	4 356 000	2 305 000	3 468 000
Expenditure	2 873 000	3 777 000	2 226 000	3 108 000
Operating Profit	249 000	579 000	79 000	360 000
Financial Income	0	0	0	1 000
Financial Costs	32 000	30 000	5 000	5 000
Financial Balance	−32 000	−30 000	−5 000	−4 000
Earnings Before Tax	218 000	549 000	74 000	355 000
Tax	50 000	121 000	11 000	4 000
Net Income	168 000	429 000	62 000	351 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	356 000	478 000	619 000	33 000
Total Current Assets	958 000	1 382 000	855 000	600 000
Total Assets	1 314 000	1 859 000	1 474 000	633 000
Total Retained Equity	233 000	465 000	236 000	174 000
Total Equity	333 000	565 000	336 000	274 000
Total Long-Term Debt	511 000	590 000	756 000	0
Total Current Debt	470 000	704 000	382 000	359 000
Total Equity and Debt	1 314 000	1 859 000	1 474 000	633 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 122 000	4 231 000	2 305 000	3 468 000
Other Income	0	125 000	0	0
Revenue	3 122 000	4 356 000	2 305 000	3 468 000
Cost of Goods Sold	1 324 000	2 066 000	709 000	1 666 000
Salary Costs	1 074 000	1 252 000	1 238 000	1 145 000
Depreciation	122 000	122 000	12 000	0
Impairment	0	0	0	0
Expenditure	2 873 000	3 777 000	2 226 000	3 108 000
Operating Profit	249 000	579 000	79 000	360 000
Financial Income	0	0	0	1 000
Financial Costs	32 000	30 000	5 000	5 000
Financial Balance	−32 000	−30 000	−5 000	−4 000
Dividends	400 000	200 000	0	0
Net Income	168 000	429 000	62 000	351 000

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	356 000	478 000	618 000	0
Total Tangible Assets	356 000	478 000	618 000	0
Total Fiancial Fixed Assets	0	0	0	33 000
Total Fixed Assets	356 000	478 000	619 000	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	679 000	1 325 000	717 000	332 000
Total Current Assets	958 000	1 382 000	855 000	600 000
Total Assets	1 314 000	1 859 000	1 474 000	633 000
Total Equity	333 000	565 000	336 000	274 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	511 000	590 000	756 000	0
Creditors	102 000	380 000	206 000	77 000
Unpaid Taxes	227 000	140 000	86 000	196 000
Dividends	400 000	200 000	0	0
Other Current Debt	79 000	98 000	90 000	83 000
Total Current Debt	470 000	704 000	382 000	359 000
Total Equity and Debt	1 314 000	1 859 000	1 474 000	633 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,45 %	75,93 %	18,45 %	128,1 %
Debt-to-Equity Ratio	1,53	1,04	2,25	0
Operating Profit Margin	7,98 %	13,29 %	3,43 %	10,38 %
Current Ratio	2,04	1,96	2,24	1,67
Quick Ratio	2,04	1,96	2,24	1,67
Equity Ratio	0,25	0,3	0,23	0,43
Gross Profit Margin	57,59 %	52,57 %	69,24 %	51,96 %