MURMESTER RUNE KRISTIANSEN AS

1339 VØYENENGA

Finances

Share Ownership

Return on Equity

79,78 %

Current Ratio

1,48

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 099 000	8 240 000	8 069 000	6 981 000
Net Income	1 097 000	656 000	97 000	−243 000
Total Assets	4 309 000	3 058 000	3 022 000	2 671 000
Total Equity	1 375 000	1 279 000	1 123 000	1 026 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 099 000	8 240 000	8 069 000	6 981 000
Expenditure	9 680 000	7 382 000	7 919 000	7 261 000
Operating Profit	1 420 000	858 000	149 000	−280 000
Financial Income	0	0	0	1 000
Financial Costs	13 000	16 000	24 000	31 000
Financial Balance	−13 000	−16 000	−24 000	−30 000
Earnings Before Tax	1 406 000	842 000	125 000	−310 000
Tax	310 000	186 000	28 000	−67 000
Net Income	1 097 000	656 000	97 000	−243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	253 000	462 000	623 000
Total Current Assets	4 153 000	2 805 000	2 560 000	2 048 000
Total Assets	4 309 000	3 058 000	3 022 000	2 671 000
Total Retained Equity	1 275 000	1 179 000	1 023 000	926 000
Total Equity	1 375 000	1 279 000	1 123 000	1 026 000
Total Long-Term Debt	122 000	244 000	362 000	480 000
Total Current Debt	2 811 000	1 535 000	1 537 000	1 166 000
Total Equity and Debt	4 309 000	3 058 000	3 022 000	2 671 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 017 000	8 050 000	8 069 000	6 962 000
Other Income	83 000	190 000	0	19 000
Revenue	11 099 000	8 240 000	8 069 000	6 981 000
Cost of Goods Sold	4 539 000	2 458 000	2 829 000	1 952 000
Salary Costs	4 039 000	3 887 000	3 965 000	3 780 000
Depreciation	107 000	188 000	212 000	215 000
Impairment	0	0	0	0
Expenditure	9 680 000	7 382 000	7 919 000	7 261 000
Operating Profit	1 420 000	858 000	149 000	−280 000
Financial Income	0	0	0	1 000
Financial Costs	13 000	16 000	24 000	31 000
Financial Balance	−13 000	−16 000	−24 000	−30 000
Dividends	1 000 000	500 000	0	0
Net Income	1 097 000	656 000	97 000	−243 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	9 000	52 000	79 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	138 000	245 000	410 000	543 000
Total Tangible Assets	138 000	245 000	410 000	543 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	156 000	253 000	462 000	623 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 476 000	2 312 000	1 628 000	1 555 000
Total Current Assets	4 153 000	2 805 000	2 560 000	2 048 000
Total Assets	4 309 000	3 058 000	3 022 000	2 671 000
Total Equity	1 375 000	1 279 000	1 123 000	1 026 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	122 000	244 000	362 000	480 000
Creditors	491 000	74 000	741 000	307 000
Unpaid Taxes	615 000	431 000	403 000	511 000
Dividends	1 000 000	500 000	0	0
Other Current Debt	385 000	388 000	393 000	348 000
Total Current Debt	2 811 000	1 535 000	1 537 000	1 166 000
Total Equity and Debt	4 309 000	3 058 000	3 022 000	2 671 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,78 %	51,29 %	8,64 %	−23,68 %
Debt-to-Equity Ratio	0,09	0,19	0,32	0,47
Operating Profit Margin	12,79 %	10,41 %	1,85 %	−4,01 %
Current Ratio	1,48	1,83	1,67	1,76
Quick Ratio	1,48	1,83	1,67	1,76
Equity Ratio	0,32	0,42	0,37	0,38
Gross Profit Margin	59,1 %	70,17 %	64,94 %	72,04 %