MURMESTER TORKILD ERLANDSEN AS

3520 JEVNAKER

Finances

Share Ownership

Return on Equity

15,03 %

Current Ratio

2,32

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 009 000	6 496 000	6 950 000	6 344 000
Net Income	254 000	190 000	538 000	173 000
Total Assets	2 870 000	2 860 000	3 114 000	2 633 000
Total Equity	1 690 000	1 537 000	1 447 000	1 309 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 009 000	6 496 000	6 950 000	6 344 000
Expenditure	5 706 000	6 299 000	6 214 000	6 094 000
Operating Profit	303 000	196 000	736 000	250 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	3 000	7 000	6 000	5 000
Financial Balance	1 000	−7 000	−5 000	−4 000
Earnings Before Tax	304 000	190 000	732 000	246 000
Tax	50 000	0	194 000	73 000
Net Income	254 000	190 000	538 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	161 000	151 000	0	0
Total Current Assets	2 710 000	2 710 000	3 114 000	2 633 000
Total Assets	2 870 000	2 860 000	3 114 000	2 633 000
Total Retained Equity	1 650 000	1 497 000	1 407 000	1 269 000
Total Equity	1 690 000	1 537 000	1 447 000	1 309 000
Total Long-Term Debt	14 000	0	0	0
Total Current Debt	1 166 000	1 324 000	1 668 000	1 324 000
Total Equity and Debt	2 870 000	2 860 000	3 114 000	2 633 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 009 000	6 496 000	6 950 000	6 344 000
Other Income	0	0	0	0
Revenue	6 009 000	6 496 000	6 950 000	6 344 000
Cost of Goods Sold	2 213 000	2 759 000	2 012 000	2 271 000
Salary Costs	2 115 000	2 175 000	2 979 000	2 518 000
Depreciation	32 000	12 000	0	0
Impairment	0	0	0	0
Expenditure	5 706 000	6 299 000	6 214 000	6 094 000
Operating Profit	303 000	196 000	736 000	250 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	3 000	7 000	6 000	5 000
Financial Balance	1 000	−7 000	−5 000	−4 000
Dividends	100 000	100 000	400 000	0
Net Income	254 000	190 000	538 000	173 000

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	151 000	0	0
Fixtures	119 000	0	0	0
Total Tangible Assets	119 000	151 000	0	0
Total Fiancial Fixed Assets	42 000	0	0	0
Total Fixed Assets	161 000	151 000	0	0
Stock	161 000	124 000	110 000	108 000
Total Investments	0	0	0	0
Cash, Bank	1 179 000	782 000	1 952 000	592 000
Total Current Assets	2 710 000	2 710 000	3 114 000	2 633 000
Total Assets	2 870 000	2 860 000	3 114 000	2 633 000
Total Equity	1 690 000	1 537 000	1 447 000	1 309 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	0	0	0
Creditors	390 000	595 000	381 000	567 000
Unpaid Taxes	407 000	278 000	562 000	399 000
Dividends	100 000	100 000	400 000	0
Other Current Debt	233 000	350 000	282 000	286 000
Total Current Debt	1 166 000	1 324 000	1 668 000	1 324 000
Total Equity and Debt	2 870 000	2 860 000	3 114 000	2 633 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,03 %	12,36 %	37,18 %	13,22 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	5,04 %	3,02 %	10,59 %	3,94 %
Current Ratio	2,32	2,05	1,87	1,99
Quick Ratio	2,7	2,26	2	2,17
Equity Ratio	0,59	0,54	0,46	0,5
Gross Profit Margin	63,17 %	57,53 %	71,05 %	64,2 %