MURER K G NILSEN AS

8406 SORTLAND

Finances

Share Ownership

Return on Equity

66,8 %

Current Ratio

2,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 517 000	2 566 000	2 738 000	3 020 000
Net Income	511 000	−389 000	57 000	39 000
Total Assets	1 329 000	762 000	1 195 000	1 118 000
Total Equity	765 000	253 000	642 000	585 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 517 000	2 566 000	2 738 000	3 020 000
Expenditure	2 995 000	2 929 000	2 661 000	2 970 000
Operating Profit	521 000	−362 000	77 000	50 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	0	1 000
Financial Balance	−2 000	−1 000	0	−1 000
Earnings Before Tax	520 000	−363 000	77 000	50 000
Tax	9 000	26 000	20 000	11 000
Net Income	511 000	−389 000	57 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	12 000	26 000	38 000
Total Current Assets	1 292 000	750 000	1 169 000	1 080 000
Total Assets	1 329 000	762 000	1 195 000	1 118 000
Total Retained Equity	665 000	153 000	542 000	485 000
Total Equity	765 000	253 000	642 000	585 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	565 000	509 000	553 000	533 000
Total Equity and Debt	1 329 000	762 000	1 195 000	1 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 517 000	2 566 000	2 738 000	3 020 000
Other Income	0	0	0	0
Revenue	3 517 000	2 566 000	2 738 000	3 020 000
Cost of Goods Sold	636 000	371 000	315 000	393 000
Salary Costs	1 911 000	2 079 000	1 999 000	2 094 000
Depreciation	13 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	2 995 000	2 929 000	2 661 000	2 970 000
Operating Profit	521 000	−362 000	77 000	50 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	0	1 000
Financial Balance	−2 000	−1 000	0	−1 000
Dividends	0	0	0	0
Net Income	511 000	−389 000	57 000	39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	0	26 000	38 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	12 000	0	0
Total Tangible Assets	17 000	12 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	12 000	26 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 028 000	490 000	798 000	679 000
Total Current Assets	1 292 000	750 000	1 169 000	1 080 000
Total Assets	1 329 000	762 000	1 195 000	1 118 000
Total Equity	765 000	253 000	642 000	585 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	74 000	18 000	32 000	60 000
Unpaid Taxes	201 000	218 000	240 000	192 000
Dividends	0	0	0	0
Other Current Debt	262 000	273 000	273 000	281 000
Total Current Debt	565 000	509 000	553 000	533 000
Total Equity and Debt	1 329 000	762 000	1 195 000	1 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,8 %	−153,75 %	8,88 %	6,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,81 %	−14,11 %	2,81 %	1,66 %
Current Ratio	2,29	1,47	2,11	2,03
Quick Ratio	2,29	1,47	2,11	2,03
Equity Ratio	0,58	0,33	0,54	0,52
Gross Profit Margin	81,92 %	85,54 %	88,5 %	86,99 %