MURPHY AS

1464 FJELLHAMAR

Finances

Share Ownership

Return on Equity

14,88 %

Current Ratio

2,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 599 000	1 009 000	486 000	492 000
Net Income	89 000	30 000	36 000	6 000
Total Assets	1 180 000	968 000	568 000	478 000
Total Equity	598 000	509 000	479 000	443 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 599 000	1 009 000	486 000	492 000
Expenditure	1 487 000	993 000	441 000	485 000
Operating Profit	112 000	16 000	45 000	7 000
Financial Income	3 000	38 000	1 000	1 000
Financial Costs	1 000	20 000	0	0
Financial Balance	2 000	18 000	1 000	1 000
Earnings Before Tax	114 000	34 000	46 000	7 000
Tax	25 000	4 000	10 000	2 000
Net Income	89 000	30 000	36 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	30 000	93 000	93 000
Total Current Assets	1 180 000	938 000	475 000	385 000
Total Assets	1 180 000	968 000	568 000	478 000
Total Retained Equity	498 000	409 000	379 000	343 000
Total Equity	598 000	509 000	479 000	443 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	582 000	459 000	90 000	35 000
Total Equity and Debt	1 180 000	968 000	568 000	478 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 599 000	1 009 000	486 000	492 000
Other Income	0	0	0	0
Revenue	1 599 000	1 009 000	486 000	492 000
Cost of Goods Sold	190 000	208 000	77 000	91 000
Salary Costs	1 141 000	632 000	233 000	301 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 487 000	993 000	441 000	485 000
Operating Profit	112 000	16 000	45 000	7 000
Financial Income	3 000	38 000	1 000	1 000
Financial Costs	1 000	20 000	0	0
Financial Balance	2 000	18 000	1 000	1 000
Dividends	0	0	0	0
Net Income	89 000	30 000	36 000	6 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	30 000	93 000	93 000
Total Fixed Assets	0	30 000	93 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	696 000	293 000	282 000	101 000
Total Current Assets	1 180 000	938 000	475 000	385 000
Total Assets	1 180 000	968 000	568 000	478 000
Total Equity	598 000	509 000	479 000	443 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	188 000	152 000	12 000	12 000
Unpaid Taxes	178 000	184 000	26 000	1 000
Dividends	0	0	0	0
Other Current Debt	191 000	119 000	41 000	20 000
Total Current Debt	582 000	459 000	90 000	35 000
Total Equity and Debt	1 180 000	968 000	568 000	478 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,88 %	5,89 %	7,52 %	1,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7 %	1,59 %	9,26 %	1,42 %
Current Ratio	2,03	2,04	5,28	11
Quick Ratio	2,03	2,04	5,28	11
Equity Ratio	0,51	0,53	0,84	0,93
Gross Profit Margin	88,12 %	79,39 %	84,16 %	81,5 %