MURMESTER EIRIK HANSEN AS

5224 NESTTUN

Finances

Return on Equity

−23,81 %

Current Ratio

1,43

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 736 000	12 601 000	12 021 000	18 073 000
Net Income	−366 000	547 000	504 000	1 017 000
Total Assets	4 403 000	4 035 000	3 000 000	3 868 000
Total Equity	1 537 000	1 903 000	1 356 000	852 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 736 000	12 601 000	12 021 000	18 073 000
Expenditure	13 065 000	11 879 000	11 358 000	16 866 000
Operating Profit	−328 000	721 000	663 000	1 208 000
Financial Income	0	11 000	2 000	16 000
Financial Costs	39 000	30 000	14 000	78 000
Financial Balance	−39 000	−19 000	−12 000	−62 000
Earnings Before Tax	−366 000	702 000	650 000	1 147 000
Tax	0	155 000	146 000	130 000
Net Income	−366 000	547 000	504 000	1 017 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 038 000	936 000	223 000	469 000
Total Current Assets	3 364 000	3 099 000	2 777 000	3 399 000
Total Assets	4 403 000	4 035 000	3 000 000	3 868 000
Total Retained Equity	1 337 000	1 703 000	1 156 000	652 000
Total Equity	1 537 000	1 903 000	1 356 000	852 000
Total Long-Term Debt	520 000	523 000	20 000	160 000
Total Current Debt	2 346 000	1 609 000	1 623 000	2 855 000
Total Equity and Debt	4 403 000	4 035 000	3 000 000	3 868 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 736 000	12 601 000	12 021 000	17 923 000
Other Income	0	0	0	150 000
Revenue	12 736 000	12 601 000	12 021 000	18 073 000
Cost of Goods Sold	5 040 000	4 762 000	4 338 000	9 014 000
Salary Costs	5 548 000	4 757 000	5 160 000	5 493 000
Depreciation	263 000	256 000	231 000	283 000
Impairment	0	0	0	0
Expenditure	13 065 000	11 879 000	11 358 000	16 866 000
Operating Profit	−328 000	721 000	663 000	1 208 000
Financial Income	0	11 000	2 000	16 000
Financial Costs	39 000	30 000	14 000	78 000
Financial Balance	−39 000	−19 000	−12 000	−62 000
Dividends	0	0	0	500 000
Net Income	−366 000	547 000	504 000	1 017 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	45 000	45 000	70 000	84 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	942 000	840 000	102 000	333 000
Total Tangible Assets	942 000	840 000	102 000	333 000
Total Fiancial Fixed Assets	52 000	52 000	52 000	52 000
Total Fixed Assets	1 038 000	936 000	223 000	469 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 484 000	1 190 000	1 248 000	789 000
Total Current Assets	3 364 000	3 099 000	2 777 000	3 399 000
Total Assets	4 403 000	4 035 000	3 000 000	3 868 000
Total Equity	1 537 000	1 903 000	1 356 000	852 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	520 000	523 000	20 000	160 000
Creditors	817 000	428 000	195 000	800 000
Unpaid Taxes	897 000	478 000	722 000	929 000
Dividends	0	0	0	500 000
Other Current Debt	632 000	573 000	574 000	620 000
Total Current Debt	2 346 000	1 609 000	1 623 000	2 855 000
Total Equity and Debt	4 403 000	4 035 000	3 000 000	3 868 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,81 %	28,74 %	37,17 %	119,37 %
Debt-to-Equity Ratio	0,34	0,27	0,01	0,19
Operating Profit Margin	−2,58 %	5,72 %	5,52 %	6,68 %
Current Ratio	1,43	1,93	1,71	1,19
Quick Ratio	1,43	1,93	1,71	1,19
Equity Ratio	0,35	0,47	0,45	0,22
Gross Profit Margin	60,43 %	62,21 %	63,91 %	50,12 %