MUREN TANNLEGEPRAKSIS AS

5221 NESTTUN

Finances

Share Ownership

Return on Equity

−68,62 %

Current Ratio

3,27

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	728 000	3 078 000	2 627 000	3 434 000
Net Income	−269 000	1 571 000	143 000	−20 000
Total Assets	877 000	1 721 000	538 000	593 000
Total Equity	392 000	1 231 000	−340 000	−483 000

Income (NOK)	2022	2021	2020	2019
Revenue	728 000	3 078 000	2 627 000	3 434 000
Expenditure	1 071 000	1 053 000	2 371 000	3 384 000
Operating Profit	−343 000	2 025 000	256 000	51 000
Financial Income	0	0	0	0
Financial Costs	1 000	10 000	73 000	77 000
Financial Balance	−1 000	−10 000	−73 000	−77 000
Earnings Before Tax	−344 000	2 015 000	184 000	−26 000
Tax	−76 000	443 000	41 000	−6 000
Net Income	−269 000	1 571 000	143 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	200 000	260 000	295 000	131 000
Total Current Assets	677 000	1 461 000	243 000	462 000
Total Assets	877 000	1 721 000	538 000	593 000
Total Retained Equity	679 000	1 517 000	−54 000	−197 000
Total Equity	392 000	1 231 000	−340 000	−483 000
Total Long-Term Debt	277 000	353 000	518 000	468 000
Total Current Debt	207 000	137 000	360 000	608 000
Total Equity and Debt	877 000	1 721 000	538 000	593 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	728 000	759 000	2 627 000	3 303 000
Other Income	0	2 319 000	0	131 000
Revenue	728 000	3 078 000	2 627 000	3 434 000
Cost of Goods Sold	1 000	42 000	1 269 000	1 390 000
Salary Costs	897 000	888 000	300 000	746 000
Depreciation	0	0	1 000	100 000
Impairment	0	0	0	0
Expenditure	1 071 000	1 053 000	2 371 000	3 384 000
Operating Profit	−343 000	2 025 000	256 000	51 000
Financial Income	0	0	0	0
Financial Costs	1 000	10 000	73 000	77 000
Financial Balance	−1 000	−10 000	−73 000	−77 000
Dividends	570 000	0	0	0
Net Income	−269 000	1 571 000	143 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	91 000	131 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	205 000	0
Total Tangible Assets	0	0	205 000	0
Total Fiancial Fixed Assets	200 000	260 000	0	0
Total Fixed Assets	200 000	260 000	295 000	131 000
Stock	0	0	25 000	100 000
Total Investments	0	0	0	0
Cash, Bank	623 000	1 040 000	212 000	152 000
Total Current Assets	677 000	1 461 000	243 000	462 000
Total Assets	877 000	1 721 000	538 000	593 000
Total Equity	392 000	1 231 000	−340 000	−483 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	277 000	353 000	518 000	468 000
Creditors	49 000	15 000	324 000	375 000
Unpaid Taxes	58 000	84 000	13 000	0
Dividends	570 000	0	0	0
Other Current Debt	101 000	39 000	23 000	233 000
Total Current Debt	207 000	137 000	360 000	608 000
Total Equity and Debt	877 000	1 721 000	538 000	593 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−68,62 %	127,62 %	−42,06 %	4,14 %
Debt-to-Equity Ratio	0,71	0,29	−1,52	−0,97
Operating Profit Margin	−47,12 %	65,79 %	9,74 %	1,49 %
Current Ratio	3,27	10,66	0,68	0,76
Quick Ratio	3,27	10,66	0,73	0,91
Equity Ratio	0,45	0,72	−0,63	−0,81
Gross Profit Margin	99,86 %	98,64 %	51,69 %	59,52 %