MUR & BO AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

−1 275 %

Current Ratio

0,79

Debt-to-Equity Ratio

−6

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 327 000	756 000	425 000	1 271 000
Net Income	102 000	36 000	−47 000	−78 000
Total Assets	295 000	310 000	217 000	223 000
Total Equity	−8 000	−109 000	−256 000	−208 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 327 000	756 000	425 000	1 271 000
Expenditure	1 207 000	696 000	447 000	1 323 000
Operating Profit	120 000	59 000	−23 000	−52 000
Financial Income	0	0	0	0
Financial Costs	18 000	23 000	25 000	27 000
Financial Balance	−18 000	−23 000	−25 000	−27 000
Earnings Before Tax	102 000	36 000	−47 000	−78 000
Tax	0	0	0	0
Net Income	102 000	36 000	−47 000	−78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	95 000	120 000	4 000	10 000
Total Current Assets	200 000	190 000	213 000	213 000
Total Assets	295 000	310 000	217 000	223 000
Total Retained Equity	−218 000	−319 000	−356 000	−308 000
Total Equity	−8 000	−109 000	−256 000	−208 000
Total Long-Term Debt	48 000	227 000	205 000	62 000
Total Current Debt	254 000	193 000	267 000	369 000
Total Equity and Debt	295 000	310 000	217 000	223 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 327 000	756 000	425 000	1 271 000
Other Income	0	0	0	0
Revenue	1 327 000	756 000	425 000	1 271 000
Cost of Goods Sold	910 000	409 000	173 000	418 000
Salary Costs	22 000	12 000	44 000	610 000
Depreciation	25 000	10 000	6 000	7 000
Impairment	0	0	0	0
Expenditure	1 207 000	696 000	447 000	1 323 000
Operating Profit	120 000	59 000	−23 000	−52 000
Financial Income	0	0	0	0
Financial Costs	18 000	23 000	25 000	27 000
Financial Balance	−18 000	−23 000	−25 000	−27 000
Dividends	0	0	0	0
Net Income	102 000	36 000	−47 000	−78 000

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	3 000
Fixtures	95 000	120 000	4 000	8 000
Total Tangible Assets	95 000	120 000	4 000	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	95 000	120 000	4 000	10 000
Stock	200 000	190 000	198 000	195 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	200 000	190 000	213 000	213 000
Total Assets	295 000	310 000	217 000	223 000
Total Equity	−8 000	−109 000	−256 000	−208 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 000	227 000	205 000	62 000
Creditors	180 000	103 000	166 000	135 000
Unpaid Taxes	14 000	69 000	72 000	139 000
Dividends	0	0	0	0
Other Current Debt	23 000	−6 000	−12 000	63 000
Total Current Debt	254 000	193 000	267 000	369 000
Total Equity and Debt	295 000	310 000	217 000	223 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 275 %	−33,03 %	18,36 %	37,5 %
Debt-to-Equity Ratio	−6	−2,08	−0,8	−0,3
Operating Profit Margin	9,04 %	7,8 %	−5,41 %	−4,09 %
Current Ratio	0,79	0,98	0,8	0,58
Quick Ratio	3,7	63,33	3,09	1,22
Equity Ratio	−0,03	−0,35	−1,18	−0,93
Gross Profit Margin	31,42 %	45,9 %	59,29 %	67,11 %