MURER KAI BRYNTESEN AS

3920 PORSGRUNN

Finances

Share Ownership

Return on Equity

43,47 %

Current Ratio

1,41

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 456 000	2 424 000	2 796 000	2 793 000
Net Income	466 000	438 000	601 000	428 000
Total Assets	1 477 000	1 734 000	1 946 000	1 256 000
Total Equity	1 072 000	906 000	1 468 000	867 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 456 000	2 424 000	2 796 000	2 793 000
Expenditure	1 859 000	1 863 000	2 025 000	2 246 000
Operating Profit	597 000	562 000	772 000	548 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Earnings Before Tax	597 000	562 000	771 000	549 000
Tax	131 000	124 000	170 000	121 000
Net Income	466 000	438 000	601 000	428 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	938 000	941 000	945 000	959 000
Total Current Assets	539 000	793 000	1 001 000	297 000
Total Assets	1 477 000	1 734 000	1 946 000	1 256 000
Total Retained Equity	969 000	803 000	1 365 000	764 000
Total Equity	1 072 000	906 000	1 468 000	867 000
Total Long-Term Debt	23 000	14 000	5 000	0
Total Current Debt	382 000	814 000	473 000	389 000
Total Equity and Debt	1 477 000	1 734 000	1 946 000	1 256 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 445 000	2 403 000	2 796 000	2 782 000
Other Income	11 000	22 000	0	11 000
Revenue	2 456 000	2 424 000	2 796 000	2 793 000
Cost of Goods Sold	833 000	856 000	1 074 000	1 228 000
Salary Costs	845 000	751 000	746 000	752 000
Depreciation	4 000	4 000	9 000	6 000
Impairment	0	0	0	0
Expenditure	1 859 000	1 863 000	2 025 000	2 246 000
Operating Profit	597 000	562 000	772 000	548 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Dividends	300 000	1 000 000	0	0
Net Income	466 000	438 000	601 000	428 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	5 000
Real Eastate	938 000	941 000	945 000	949 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	5 000
Total Tangible Assets	938 000	941 000	945 000	954 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	938 000	941 000	945 000	959 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	538 000	773 000	838 000	135 000
Total Current Assets	539 000	793 000	1 001 000	297 000
Total Assets	1 477 000	1 734 000	1 946 000	1 256 000
Total Equity	1 072 000	906 000	1 468 000	867 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	14 000	5 000	0
Creditors	4 000	8 000	27 000	36 000
Unpaid Taxes	134 000	78 000	171 000	145 000
Dividends	300 000	1 000 000	0	0
Other Current Debt	121 000	614 000	114 000	98 000
Total Current Debt	382 000	814 000	473 000	389 000
Total Equity and Debt	1 477 000	1 734 000	1 946 000	1 256 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,47 %	48,34 %	40,94 %	49,37 %
Debt-to-Equity Ratio	0,02	0,02	0	0
Operating Profit Margin	24,31 %	23,18 %	27,61 %	19,62 %
Current Ratio	1,41	0,97	2,12	0,76
Quick Ratio	1,41	0,97	2,12	0,76
Equity Ratio	0,73	0,52	0,75	0,69
Gross Profit Margin	66,08 %	64,69 %	61,59 %	56,03 %