MUR OG BAD AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

329,4 %

Current Ratio

0,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 577 000	11 466 000	8 623 000	9 485 000
Net Income	1 367 000	995 000	301 000	1 248 000
Total Assets	3 326 000	2 555 000	2 593 000	2 542 000
Total Equity	415 000	1 096 000	1 648 000	1 348 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 577 000	11 466 000	8 623 000	9 485 000
Expenditure	11 823 000	10 163 000	8 248 000	7 894 000
Operating Profit	1 755 000	1 303 000	375 000	1 591 000
Financial Income	3 000	1 000	0	9 000
Financial Costs	4 000	3 000	1 000	0
Financial Balance	−1 000	−2 000	−1 000	9 000
Earnings Before Tax	1 753 000	1 301 000	374 000	1 599 000
Tax	387 000	306 000	73 000	352 000
Net Income	1 367 000	995 000	301 000	1 248 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	476 000	437 000	500 000	129 000
Total Current Assets	2 850 000	2 118 000	2 093 000	2 413 000
Total Assets	3 326 000	2 555 000	2 593 000	2 542 000
Total Retained Equity	315 000	996 000	1 548 000	1 248 000
Total Equity	415 000	1 096 000	1 648 000	1 348 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 911 000	1 460 000	945 000	1 195 000
Total Equity and Debt	3 326 000	2 555 000	2 593 000	2 542 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 577 000	11 466 000	8 617 000	9 485 000
Other Income	0	0	6 000	0
Revenue	13 577 000	11 466 000	8 623 000	9 485 000
Cost of Goods Sold	5 738 000	4 694 000	3 939 000	4 229 000
Salary Costs	4 695 000	4 167 000	3 235 000	2 879 000
Depreciation	163 000	153 000	130 000	58 000
Impairment	0	0	0	0
Expenditure	11 823 000	10 163 000	8 248 000	7 894 000
Operating Profit	1 755 000	1 303 000	375 000	1 591 000
Financial Income	3 000	1 000	0	9 000
Financial Costs	4 000	3 000	1 000	0
Financial Balance	−1 000	−2 000	−1 000	9 000
Dividends	0	0	0	0
Net Income	1 367 000	995 000	301 000	1 248 000

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	476 000	437 000	500 000	129 000
Total Tangible Assets	476 000	437 000	500 000	129 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	476 000	437 000	500 000	129 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 729 000	1 024 000	654 000	1 880 000
Total Current Assets	2 850 000	2 118 000	2 093 000	2 413 000
Total Assets	3 326 000	2 555 000	2 593 000	2 542 000
Total Equity	415 000	1 096 000	1 648 000	1 348 000
Short-Term Group Debt	1 349 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	416 000	307 000	183 000	130 000
Unpaid Taxes	687 000	521 000	401 000	483 000
Dividends	0	0	0	0
Other Current Debt	369 000	326 000	287 000	230 000
Total Current Debt	2 911 000	1 460 000	945 000	1 195 000
Total Equity and Debt	3 326 000	2 555 000	2 593 000	2 542 000

Financial indicators	2022	2021	2020	2019
Return on Equity	329,4 %	90,78 %	18,26 %	92,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,93 %	11,36 %	4,35 %	16,77 %
Current Ratio	0,98	1,45	2,21	2,02
Quick Ratio	0,98	1,45	2,21	2,02
Equity Ratio	0,12	0,43	0,64	0,53
Gross Profit Margin	57,74 %	59,06 %	54,32 %	55,41 %