MURSYSTEM AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

135,06 %

Current Ratio

1,21

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 144 000	23 202 000	16 970 000	13 344 000
Net Income	1 872 000	1 804 000	1 126 000	1 128 000
Total Assets	7 125 000	5 884 000	5 241 000	5 110 000
Total Equity	1 386 000	1 015 000	649 000	723 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 144 000	23 202 000	16 970 000	13 344 000
Expenditure	18 745 000	20 884 000	15 505 000	11 881 000
Operating Profit	2 399 000	2 317 000	1 465 000	1 463 000
Financial Income	7 000	2 000	5 000	6 000
Financial Costs	5 000	6 000	26 000	21 000
Financial Balance	2 000	−4 000	−21 000	−15 000
Earnings Before Tax	2 401 000	2 313 000	1 444 000	1 448 000
Tax	529 000	509 000	318 000	319 000
Net Income	1 872 000	1 804 000	1 126 000	1 128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	195 000	305 000	212 000	44 000
Total Current Assets	6 930 000	5 579 000	5 029 000	5 066 000
Total Assets	7 125 000	5 884 000	5 241 000	5 110 000
Total Retained Equity	1 193 000	822 000	618 000	692 000
Total Equity	1 386 000	1 015 000	649 000	723 000
Total Long-Term Debt	24 000	17 000	0	16 000
Total Current Debt	5 715 000	4 852 000	4 592 000	4 371 000
Total Equity and Debt	7 125 000	5 884 000	5 241 000	5 110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 144 000	23 202 000	16 970 000	13 344 000
Other Income	0	0	0	0
Revenue	21 144 000	23 202 000	16 970 000	13 344 000
Cost of Goods Sold	9 243 000	8 247 000	6 765 000	4 189 000
Salary Costs	8 034 000	10 616 000	7 123 000	6 382 000
Depreciation	56 000	64 000	63 000	22 000
Impairment	0	0	0	0
Expenditure	18 745 000	20 884 000	15 505 000	11 881 000
Operating Profit	2 399 000	2 317 000	1 465 000	1 463 000
Financial Income	7 000	2 000	5 000	6 000
Financial Costs	5 000	6 000	26 000	21 000
Financial Balance	2 000	−4 000	−21 000	−15 000
Dividends	1 500 000	1 600 000	1 200 000	1 600 000
Net Income	1 872 000	1 804 000	1 126 000	1 128 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	6 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	195 000	143 000	206 000	44 000
Total Tangible Assets	195 000	143 000	206 000	44 000
Total Fiancial Fixed Assets	0	162 000	0	0
Total Fixed Assets	195 000	305 000	212 000	44 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 745 000	3 333 000	2 683 000	1 607 000
Total Current Assets	6 930 000	5 579 000	5 029 000	5 066 000
Total Assets	7 125 000	5 884 000	5 241 000	5 110 000
Total Equity	1 386 000	1 015 000	649 000	723 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 000	17 000	0	16 000
Creditors	1 318 000	668 000	1 045 000	541 000
Unpaid Taxes	1 137 000	868 000	973 000	1 102 000
Dividends	1 500 000	1 600 000	1 200 000	1 600 000
Other Current Debt	1 237 000	1 229 000	1 034 000	824 000
Total Current Debt	5 715 000	4 852 000	4 592 000	4 371 000
Total Equity and Debt	7 125 000	5 884 000	5 241 000	5 110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	135,06 %	177,73 %	173,5 %	156,02 %
Debt-to-Equity Ratio	0,02	0,02	0	0,02
Operating Profit Margin	11,35 %	9,99 %	8,63 %	10,96 %
Current Ratio	1,21	1,15	1,1	1,16
Quick Ratio	1,21	1,15	1,1	1,16
Equity Ratio	0,19	0,17	0,12	0,14
Gross Profit Margin	56,29 %	64,46 %	60,14 %	68,61 %