MURER AUDUN FREDRIKSEN AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

3,86 %

Current Ratio

5,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 434 000	2 159 000	3 339 000	3 903 000
Net Income	102 000	−136 000	42 000	286 000
Total Assets	2 987 000	2 834 000	3 125 000	3 294 000
Total Equity	2 641 000	2 540 000	2 676 000	2 634 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 434 000	2 159 000	3 339 000	3 903 000
Expenditure	3 304 000	2 338 000	3 285 000	3 535 000
Operating Profit	130 000	−179 000	54 000	368 000
Financial Income	4 000	5 000	5 000	2 000
Financial Costs	1 000	0	1 000	3 000
Financial Balance	3 000	5 000	4 000	−1 000
Earnings Before Tax	134 000	−175 000	57 000	367 000
Tax	32 000	−38 000	15 000	81 000
Net Income	102 000	−136 000	42 000	286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 211 000	1 211 000	840 000	872 000
Total Current Assets	1 776 000	1 623 000	2 285 000	2 421 000
Total Assets	2 987 000	2 834 000	3 125 000	3 294 000
Total Retained Equity	2 541 000	2 440 000	2 576 000	2 534 000
Total Equity	2 641 000	2 540 000	2 676 000	2 634 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	346 000	295 000	449 000	660 000
Total Equity and Debt	2 987 000	2 834 000	3 125 000	3 294 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 428 000	2 127 000	3 318 000	3 227 000
Other Income	5 000	32 000	22 000	676 000
Revenue	3 434 000	2 159 000	3 339 000	3 903 000
Cost of Goods Sold	1 718 000	900 000	1 581 000	1 644 000
Salary Costs	1 251 000	1 122 000	1 339 000	1 419 000
Depreciation	10 000	4 000	19 000	21 000
Impairment	0	0	0	0
Expenditure	3 304 000	2 338 000	3 285 000	3 535 000
Operating Profit	130 000	−179 000	54 000	368 000
Financial Income	4 000	5 000	5 000	2 000
Financial Costs	1 000	0	1 000	3 000
Financial Balance	3 000	5 000	4 000	−1 000
Dividends	0	0	0	0
Net Income	102 000	−136 000	42 000	286 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	43 000	5 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	8 000	12 000	31 000
Total Tangible Assets	50 000	8 000	12 000	31 000
Total Fiancial Fixed Assets	1 150 000	1 160 000	823 000	836 000
Total Fixed Assets	1 211 000	1 211 000	840 000	872 000
Stock	206 000	206 000	206 000	206 000
Total Investments	0	0	0	0
Cash, Bank	1 053 000	1 294 000	1 824 000	2 092 000
Total Current Assets	1 776 000	1 623 000	2 285 000	2 421 000
Total Assets	2 987 000	2 834 000	3 125 000	3 294 000
Total Equity	2 641 000	2 540 000	2 676 000	2 634 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	48 000	43 000	66 000	174 000
Unpaid Taxes	184 000	160 000	261 000	286 000
Dividends	0	0	0	0
Other Current Debt	113 000	92 000	107 000	118 000
Total Current Debt	346 000	295 000	449 000	660 000
Total Equity and Debt	2 987 000	2 834 000	3 125 000	3 294 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,86 %	−5,35 %	1,57 %	10,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,79 %	−8,29 %	1,62 %	9,43 %
Current Ratio	5,13	5,5	5,09	3,67
Quick Ratio	12,69	18,24	9,4	5,33
Equity Ratio	0,88	0,9	0,86	0,8
Gross Profit Margin	49,97 %	58,31 %	52,65 %	57,88 %