MURMESTER V. LINDGJERDET AS

7097 SAUPSTAD

Finances

Share Ownership

Return on Equity

30,9 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 461 000	6 356 000	3 389 000	3 820 000
Net Income	93 000	7 000	127 000	148 000
Total Assets	1 072 000	968 000	897 000	809 000
Total Equity	301 000	258 000	251 000	124 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 461 000	6 356 000	3 389 000	3 820 000
Expenditure	5 332 000	6 345 000	3 224 000	3 631 000
Operating Profit	129 000	12 000	165 000	190 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	2 000	2 000	1 000
Financial Balance	−1 000	−2 000	−2 000	0
Earnings Before Tax	128 000	10 000	164 000	190 000
Tax	35 000	3 000	37 000	42 000
Net Income	93 000	7 000	127 000	148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	74 000	124 000	83 000	142 000
Total Current Assets	998 000	844 000	814 000	668 000
Total Assets	1 072 000	968 000	897 000	809 000
Total Retained Equity	201 000	158 000	151 000	24 000
Total Equity	301 000	258 000	251 000	124 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	771 000	710 000	646 000	686 000
Total Equity and Debt	1 072 000	968 000	897 000	809 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 461 000	6 356 000	3 389 000	3 820 000
Other Income	0	0	0	0
Revenue	5 461 000	6 356 000	3 389 000	3 820 000
Cost of Goods Sold	1 882 000	3 646 000	1 443 000	1 900 000
Salary Costs	2 839 000	2 173 000	1 560 000	1 436 000
Depreciation	22 000	22 000	22 000	22 000
Impairment	0	0	0	0
Expenditure	5 332 000	6 345 000	3 224 000	3 631 000
Operating Profit	129 000	12 000	165 000	190 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	2 000	2 000	1 000
Financial Balance	−1 000	−2 000	−2 000	0
Dividends	0	0	0	0
Net Income	93 000	7 000	127 000	148 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	22 000	25 000	62 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	36 000	58 000	80 000
Total Tangible Assets	15 000	36 000	58 000	80 000
Total Fiancial Fixed Assets	59 000	66 000	0	0
Total Fixed Assets	74 000	124 000	83 000	142 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	490 000	288 000	359 000	212 000
Total Current Assets	998 000	844 000	814 000	668 000
Total Assets	1 072 000	968 000	897 000	809 000
Total Equity	301 000	258 000	251 000	124 000
Short-Term Group Debt	50 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	42 000	157 000	45 000	190 000
Unpaid Taxes	359 000	295 000	256 000	181 000
Dividends	0	0	0	0
Other Current Debt	306 000	258 000	344 000	315 000
Total Current Debt	771 000	710 000	646 000	686 000
Total Equity and Debt	1 072 000	968 000	897 000	809 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,9 %	2,71 %	50,6 %	119,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,36 %	0,19 %	4,87 %	4,97 %
Current Ratio	1,29	1,19	1,26	0,97
Quick Ratio	1,29	1,19	1,26	0,97
Equity Ratio	0,28	0,27	0,28	0,15
Gross Profit Margin	65,54 %	42,64 %	57,42 %	50,26 %