MURMESTER GISLE AASTUM AS

7024 TRONDHEIM

Finances

Share Ownership

Return on Equity

14,31 %

Current Ratio

0,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 533 000	4 340 000	4 117 000	4 737 000
Net Income	70 000	96 000	−15 000	450 000
Total Assets	1 731 000	1 966 000	2 008 000	1 875 000
Total Equity	489 000	589 000	493 000	508 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 533 000	4 340 000	4 117 000	4 737 000
Expenditure	3 401 000	4 183 000	4 098 000	4 133 000
Operating Profit	131 000	157 000	19 000	605 000
Financial Income	0	0	0	0
Financial Costs	37 000	27 000	24 000	20 000
Financial Balance	−37 000	−27 000	−24 000	−20 000
Earnings Before Tax	94 000	130 000	−6 000	585 000
Tax	24 000	34 000	9 000	135 000
Net Income	70 000	96 000	−15 000	450 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 313 000	1 246 000	1 164 000	1 190 000
Total Current Assets	418 000	721 000	843 000	685 000
Total Assets	1 731 000	1 966 000	2 008 000	1 875 000
Total Retained Equity	440 000	540 000	444 000	459 000
Total Equity	489 000	589 000	493 000	508 000
Total Long-Term Debt	0	0	40 000	107 000
Total Current Debt	1 241 000	1 377 000	1 474 000	1 260 000
Total Equity and Debt	1 731 000	1 966 000	2 008 000	1 875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 533 000	4 340 000	4 117 000	4 737 000
Other Income	0	0	0	0
Revenue	3 533 000	4 340 000	4 117 000	4 737 000
Cost of Goods Sold	905 000	1 212 000	1 323 000	1 348 000
Salary Costs	1 937 000	2 383 000	2 156 000	2 151 000
Depreciation	0	30 000	62 000	62 000
Impairment	0	0	0	0
Expenditure	3 401 000	4 183 000	4 098 000	4 133 000
Operating Profit	131 000	157 000	19 000	605 000
Financial Income	0	0	0	0
Financial Costs	37 000	27 000	24 000	20 000
Financial Balance	−37 000	−27 000	−24 000	−20 000
Dividends	0	0	0	0
Net Income	70 000	96 000	−15 000	450 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	19 000	19 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	30 000	92 000
Total Tangible Assets	0	0	30 000	92 000
Total Fiancial Fixed Assets	1 298 000	1 227 000	1 115 000	1 085 000
Total Fixed Assets	1 313 000	1 246 000	1 164 000	1 190 000
Stock	5 000	5 000	40 000	50 000
Total Investments	0	0	0	0
Cash, Bank	62 000	177 000	144 000	36 000
Total Current Assets	418 000	721 000	843 000	685 000
Total Assets	1 731 000	1 966 000	2 008 000	1 875 000
Total Equity	489 000	589 000	493 000	508 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	40 000	107 000
Creditors	131 000	112 000	297 000	48 000
Unpaid Taxes	275 000	411 000	450 000	320 000
Dividends	0	0	0	0
Other Current Debt	816 000	820 000	712 000	409 000
Total Current Debt	1 241 000	1 377 000	1 474 000	1 260 000
Total Equity and Debt	1 731 000	1 966 000	2 008 000	1 875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,31 %	16,3 %	−3,04 %	88,58 %
Debt-to-Equity Ratio	0	0	0,08	0,21
Operating Profit Margin	3,71 %	3,62 %	0,46 %	12,77 %
Current Ratio	0,34	0,52	0,57	0,54
Quick Ratio	0,34	0,53	0,59	0,57
Equity Ratio	0,28	0,3	0,25	0,27
Gross Profit Margin	74,38 %	72,07 %	67,86 %	71,54 %