MURER LASSE JOHNSEN AS

3729 SKIEN

Finances

Share Ownership

Return on Equity

−21,19 %

Current Ratio

3,62

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 702 000	1 735 000	2 877 000	2 441 000
Net Income	−192 000	−9 000	430 000	165 000
Total Assets	1 359 000	1 730 000	2 044 000	1 515 000
Total Equity	906 000	1 098 000	1 107 000	677 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 702 000	1 735 000	2 877 000	2 441 000
Expenditure	1 911 000	1 728 000	2 305 000	2 210 000
Operating Profit	−210 000	7 000	572 000	231 000
Financial Income	5 000	0	0	0
Financial Costs	16 000	18 000	20 000	20 000
Financial Balance	−11 000	−18 000	−20 000	−20 000
Earnings Before Tax	−221 000	−12 000	552 000	211 000
Tax	−29 000	−3 000	121 000	46 000
Net Income	−192 000	−9 000	430 000	165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	397 000	603 000	847 000	769 000
Total Current Assets	962 000	1 127 000	1 197 000	746 000
Total Assets	1 359 000	1 730 000	2 044 000	1 515 000
Total Retained Equity	856 000	1 047 000	1 056 000	626 000
Total Equity	906 000	1 098 000	1 107 000	677 000
Total Long-Term Debt	186 000	383 000	559 000	416 000
Total Current Debt	266 000	250 000	378 000	422 000
Total Equity and Debt	1 359 000	1 730 000	2 044 000	1 515 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 702 000	1 735 000	2 698 000	2 441 000
Other Income	0	0	179 000	0
Revenue	1 702 000	1 735 000	2 877 000	2 441 000
Cost of Goods Sold	444 000	397 000	753 000	668 000
Salary Costs	813 000	811 000	887 000	953 000
Depreciation	241 000	244 000	260 000	224 000
Impairment	0	0	0	0
Expenditure	1 911 000	1 728 000	2 305 000	2 210 000
Operating Profit	−210 000	7 000	572 000	231 000
Financial Income	5 000	0	0	0
Financial Costs	16 000	18 000	20 000	20 000
Financial Balance	−11 000	−18 000	−20 000	−20 000
Dividends	0	0	0	0
Net Income	−192 000	−9 000	430 000	165 000

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	58 000	0	0	0
Fixtures	340 000	603 000	847 000	769 000
Total Tangible Assets	397 000	603 000	847 000	769 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	397 000	603 000	847 000	769 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	563 000	836 000	1 072 000	500 000
Total Current Assets	962 000	1 127 000	1 197 000	746 000
Total Assets	1 359 000	1 730 000	2 044 000	1 515 000
Total Equity	906 000	1 098 000	1 107 000	677 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	186 000	383 000	559 000	416 000
Creditors	120 000	32 000	67 000	110 000
Unpaid Taxes	81 000	135 000	120 000	155 000
Dividends	0	0	0	0
Other Current Debt	65 000	63 000	76 000	135 000
Total Current Debt	266 000	250 000	378 000	422 000
Total Equity and Debt	1 359 000	1 730 000	2 044 000	1 515 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,19 %	−0,82 %	38,84 %	24,37 %
Debt-to-Equity Ratio	0,21	0,35	0,5	0,61
Operating Profit Margin	−12,34 %	0,4 %	19,88 %	9,46 %
Current Ratio	3,62	4,51	3,17	1,77
Quick Ratio	3,62	4,51	3,17	1,77
Equity Ratio	0,67	0,63	0,54	0,45
Gross Profit Margin	73,91 %	77,12 %	73,83 %	72,63 %