NIDAROS MURERSERVICE AS

7560 VIKHAMMER

Finances

Share Ownership

Return on Equity

38,73 %

Current Ratio

2,54

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 889 000	1 626 000	1 604 000	1 386 000
Net Income	208 000	168 000	70 000	52 000
Total Assets	855 000	647 000	521 000	527 000
Total Equity	537 000	329 000	161 000	121 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 889 000	1 626 000	1 604 000	1 386 000
Expenditure	1 622 000	1 402 000	1 508 000	1 325 000
Operating Profit	267 000	225 000	97 000	62 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	8 000	10 000
Financial Balance	0	−7 000	−8 000	−10 000
Earnings Before Tax	267 000	218 000	89 000	52 000
Tax	59 000	49 000	20 000	0
Net Income	208 000	168 000	70 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	171 000	200 000	230 000	260 000
Total Current Assets	685 000	446 000	291 000	267 000
Total Assets	855 000	647 000	521 000	527 000
Total Retained Equity	507 000	299 000	131 000	91 000
Total Equity	537 000	329 000	161 000	121 000
Total Long-Term Debt	48 000	96 000	135 000	152 000
Total Current Debt	270 000	221 000	225 000	254 000
Total Equity and Debt	855 000	647 000	521 000	527 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 889 000	1 626 000	1 604 000	1 386 000
Other Income	0	0	0	0
Revenue	1 889 000	1 626 000	1 604 000	1 386 000
Cost of Goods Sold	549 000	438 000	547 000	371 000
Salary Costs	761 000	657 000	648 000	660 000
Depreciation	30 000	30 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	1 622 000	1 402 000	1 508 000	1 325 000
Operating Profit	267 000	225 000	97 000	62 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	8 000	10 000
Financial Balance	0	−7 000	−8 000	−10 000
Dividends	0	0	30 000	30 000
Net Income	208 000	168 000	70 000	52 000

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	0	0	0	0
Fixtures	171 000	200 000	230 000	260 000
Total Tangible Assets	171 000	200 000	230 000	260 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	171 000	200 000	230 000	260 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	633 000	369 000	169 000	138 000
Total Current Assets	685 000	446 000	291 000	267 000
Total Assets	855 000	647 000	521 000	527 000
Total Equity	537 000	329 000	161 000	121 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 000	96 000	135 000	152 000
Creditors	20 000	38 000	69 000	73 000
Unpaid Taxes	116 000	60 000	54 000	67 000
Dividends	0	0	30 000	30 000
Other Current Debt	73 000	76 000	72 000	84 000
Total Current Debt	270 000	221 000	225 000	254 000
Total Equity and Debt	855 000	647 000	521 000	527 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,73 %	51,06 %	43,48 %	42,98 %
Debt-to-Equity Ratio	0,09	0,29	0,84	1,26
Operating Profit Margin	14,13 %	13,84 %	6,05 %	4,47 %
Current Ratio	2,54	2,02	1,29	1,05
Quick Ratio	2,54	2,02	1,29	1,05
Equity Ratio	0,63	0,51	0,31	0,23
Gross Profit Margin	70,94 %	73,06 %	65,9 %	73,23 %