MURMESTRENE KNUDSEN & OLSEN AS

5161 LAKSEVÅG

Finances

Return on Equity

202,88 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 294 000	28 644 000	17 718 000	20 721 000
Net Income	3 739 000	3 919 000	846 000	2 790 000
Total Assets	10 029 000	7 818 000	6 351 000	7 498 000
Total Equity	1 843 000	1 954 000	2 036 000	1 789 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 294 000	28 644 000	17 718 000	20 721 000
Expenditure	29 496 000	23 607 000	16 607 000	17 130 000
Operating Profit	4 798 000	5 037 000	1 111 000	3 592 000
Financial Income	0	0	3 000	7 000
Financial Costs	2 000	9 000	13 000	5 000
Financial Balance	−2 000	−9 000	−10 000	2 000
Earnings Before Tax	4 796 000	5 028 000	1 100 000	3 594 000
Tax	1 057 000	1 110 000	254 000	804 000
Net Income	3 739 000	3 919 000	846 000	2 790 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	767 000	929 000	186 000	124 000
Total Current Assets	9 262 000	6 890 000	6 164 000	7 375 000
Total Assets	10 029 000	7 818 000	6 351 000	7 498 000
Total Retained Equity	1 739 000	1 850 000	1 932 000	1 685 000
Total Equity	1 843 000	1 954 000	2 036 000	1 789 000
Total Long-Term Debt	0	0	0	4 000
Total Current Debt	8 186 000	5 864 000	4 315 000	5 705 000
Total Equity and Debt	10 029 000	7 818 000	6 351 000	7 498 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 249 000	28 087 000	17 718 000	20 721 000
Other Income	45 000	557 000	0	0
Revenue	34 294 000	28 644 000	17 718 000	20 721 000
Cost of Goods Sold	15 616 000	12 778 000	7 666 000	8 797 000
Salary Costs	10 854 000	7 779 000	6 938 000	6 027 000
Depreciation	48 000	37 000	27 000	4 000
Impairment	0	0	0	0
Expenditure	29 496 000	23 607 000	16 607 000	17 130 000
Operating Profit	4 798 000	5 037 000	1 111 000	3 592 000
Financial Income	0	0	3 000	7 000
Financial Costs	2 000	9 000	13 000	5 000
Financial Balance	−2 000	−9 000	−10 000	2 000
Dividends	3 850 000	4 000 000	600 000	2 000 000
Net Income	3 739 000	3 919 000	846 000	2 790 000

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	123 000	171 000	122 000	11 000
Total Tangible Assets	123 000	171 000	122 000	11 000
Total Fiancial Fixed Assets	644 000	758 000	65 000	113 000
Total Fixed Assets	767 000	929 000	186 000	124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 044 000	3 147 000	2 823 000	4 833 000
Total Current Assets	9 262 000	6 890 000	6 164 000	7 375 000
Total Assets	10 029 000	7 818 000	6 351 000	7 498 000
Total Equity	1 843 000	1 954 000	2 036 000	1 789 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	4 000
Creditors	2 129 000	892 000	1 409 000	1 108 000
Unpaid Taxes	1 835 000	1 162 000	863 000	754 000
Dividends	3 850 000	4 000 000	600 000	2 000 000
Other Current Debt	1 165 000	2 701 000	1 185 000	1 034 000
Total Current Debt	8 186 000	5 864 000	4 315 000	5 705 000
Total Equity and Debt	10 029 000	7 818 000	6 351 000	7 498 000

Financial indicators	2022	2021	2020	2019
Return on Equity	202,88 %	200,56 %	41,55 %	155,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,99 %	17,58 %	6,27 %	17,34 %
Current Ratio	1,13	1,17	1,43	1,29
Quick Ratio	1,13	1,17	1,43	1,29
Equity Ratio	0,18	0,25	0,32	0,24
Gross Profit Margin	54,46 %	55,39 %	56,73 %	57,55 %