AK MUR AS

4735 EVJE

Finances

Share Ownership

Return on Equity

−173,74 %

Current Ratio

1,22

Debt-to-Equity Ratio

2,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 218 000	2 276 000	2 675 000	2 500 000
Net Income	−172 000	176 000	−152 000	57 000
Total Assets	773 000	898 000	464 000	734 000
Total Equity	99 000	299 000	123 000	275 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 218 000	2 276 000	2 675 000	2 500 000
Expenditure	1 391 000	2 096 000	2 864 000	2 429 000
Operating Profit	−173 000	181 000	−189 000	63 000
Financial Income	0	0	0	0
Financial Costs	14 000	5 000	0	1 000
Financial Balance	−14 000	−5 000	0	−1 000
Earnings Before Tax	−187 000	176 000	−189 000	63 000
Tax	−15 000	0	−37 000	6 000
Net Income	−172 000	176 000	−152 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	259 000	339 000	15 000	46 000
Total Current Assets	514 000	559 000	450 000	688 000
Total Assets	773 000	898 000	464 000	734 000
Total Retained Equity	69 000	269 000	93 000	245 000
Total Equity	99 000	299 000	123 000	275 000
Total Long-Term Debt	252 000	309 000	0	0
Total Current Debt	422 000	291 000	342 000	459 000
Total Equity and Debt	773 000	898 000	464 000	734 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 218 000	2 201 000	2 675 000	2 500 000
Other Income	0	75 000	0	0
Revenue	1 218 000	2 276 000	2 675 000	2 500 000
Cost of Goods Sold	435 000	1 092 000	1 612 000	1 117 000
Salary Costs	644 000	611 000	1 030 000	963 000
Depreciation	80 000	57 000	31 000	29 000
Impairment	0	1 000	0	0
Expenditure	1 391 000	2 096 000	2 864 000	2 429 000
Operating Profit	−173 000	181 000	−189 000	63 000
Financial Income	0	0	0	0
Financial Costs	14 000	5 000	0	1 000
Financial Balance	−14 000	−5 000	0	−1 000
Dividends	0	0	0	0
Net Income	−172 000	176 000	−152 000	57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	7 000	11 000	15 000	22 000
Fixtures	252 000	328 000	0	24 000
Total Tangible Assets	259 000	339 000	15 000	46 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	259 000	339 000	15 000	46 000
Stock	0	5 000	5 000	5 000
Total Investments	0	0	0	0
Cash, Bank	90 000	199 000	221 000	222 000
Total Current Assets	514 000	559 000	450 000	688 000
Total Assets	773 000	898 000	464 000	734 000
Total Equity	99 000	299 000	123 000	275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	252 000	309 000	0	0
Creditors	38 000	76 000	33 000	25 000
Unpaid Taxes	118 000	137 000	211 000	270 000
Dividends	0	0	0	0
Other Current Debt	266 000	77 000	97 000	111 000
Total Current Debt	422 000	291 000	342 000	459 000
Total Equity and Debt	773 000	898 000	464 000	734 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−173,74 %	58,86 %	−123,58 %	20,73 %
Debt-to-Equity Ratio	2,55	1,03	0	0
Operating Profit Margin	−14,2 %	7,95 %	−7,07 %	2,52 %
Current Ratio	1,22	1,92	1,32	1,5
Quick Ratio	1,22	1,95	1,34	1,52
Equity Ratio	0,13	0,33	0,27	0,37
Gross Profit Margin	64,29 %	52,02 %	39,74 %	55,32 %