MUR & BADSERVICE AS

6011 ÅLESUND

Finances

Share Ownership

Return on Equity

94,05 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 309 000	8 887 000	3 308 000	146 000
Net Income	1 138 000	421 000	517 000	−81 000
Total Assets	3 940 000	1 997 000	1 177 000	19 000
Total Equity	1 210 000	522 000	531 000	−56 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 309 000	8 887 000	3 308 000	146 000
Expenditure	8 856 000	8 344 000	2 669 000	226 000
Operating Profit	1 454 000	542 000	639 000	−80 000
Financial Income	7 000	0	0	0
Financial Costs	5 000	6 000	1 000	0
Financial Balance	2 000	−6 000	−1 000	0
Earnings Before Tax	1 456 000	536 000	638 000	−81 000
Tax	318 000	115 000	121 000	0
Net Income	1 138 000	421 000	517 000	−81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	330 000	330 000	236 000	0
Total Current Assets	3 610 000	1 667 000	941 000	19 000
Total Assets	3 940 000	1 997 000	1 177 000	19 000
Total Retained Equity	1 110 000	422 000	431 000	−86 000
Total Equity	1 210 000	522 000	531 000	−56 000
Total Long-Term Debt	7 000	0	8 000	0
Total Current Debt	2 723 000	1 475 000	638 000	75 000
Total Equity and Debt	3 940 000	1 997 000	1 177 000	19 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 198 000	8 887 000	3 308 000	146 000
Other Income	112 000	0	0	0
Revenue	10 309 000	8 887 000	3 308 000	146 000
Cost of Goods Sold	2 767 000	2 540 000	770 000	90 000
Salary Costs	4 957 000	4 795 000	1 414 000	79 000
Depreciation	171 000	125 000	31 000	0
Impairment	0	0	0	0
Expenditure	8 856 000	8 344 000	2 669 000	226 000
Operating Profit	1 454 000	542 000	639 000	−80 000
Financial Income	7 000	0	0	0
Financial Costs	5 000	6 000	1 000	0
Financial Balance	2 000	−6 000	−1 000	0
Dividends	450 000	0	0	0
Net Income	1 138 000	421 000	517 000	−81 000

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	330 000	330 000	236 000	0
Total Tangible Assets	330 000	330 000	236 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	330 000	330 000	236 000	0
Stock	18 000	37 000	7 000	0
Total Investments	0	0	0	0
Cash, Bank	2 044 000	939 000	480 000	9 000
Total Current Assets	3 610 000	1 667 000	941 000	19 000
Total Assets	3 940 000	1 997 000	1 177 000	19 000
Total Equity	1 210 000	522 000	531 000	−56 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	0	8 000	0
Creditors	363 000	73 000	26 000	2 000
Unpaid Taxes	475 000	435 000	352 000	11 000
Dividends	450 000	0	0	0
Other Current Debt	1 124 000	845 000	147 000	61 000
Total Current Debt	2 723 000	1 475 000	638 000	75 000
Total Equity and Debt	3 940 000	1 997 000	1 177 000	19 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,05 %	80,65 %	97,36 %	144,64 %
Debt-to-Equity Ratio	0,01	0	0,02	−0
Operating Profit Margin	14,1 %	6,1 %	19,32 %	−54,79 %
Current Ratio	1,33	1,13	1,47	0,25
Quick Ratio	1,33	1,16	1,49	0,25
Equity Ratio	0,31	0,26	0,45	−2,95
Gross Profit Margin	73,16 %	71,42 %	76,72 %	38,36 %