MUR & BLIKKSERVICE AS

5919 FREKHAUG

Finances

Share Ownership

Return on Equity

3,73 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 000	39 000	280 000	600 000
Net Income	−9 000	−112 000	163 000	−93 000
Total Assets	7 000	29 000	100 000	41 000
Total Equity	−241 000	−232 000	−119 000	−283 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 000	39 000	280 000	600 000
Expenditure	47 000	153 000	118 000	694 000
Operating Profit	−9 000	−113 000	163 000	−93 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Earnings Before Tax	−9 000	−112 000	163 000	−93 000
Tax	0	0	0	0
Net Income	−9 000	−112 000	163 000	−93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	3 000	13 000
Total Current Assets	7 000	29 000	97 000	28 000
Total Assets	7 000	29 000	100 000	41 000
Total Retained Equity	−271 000	−262 000	−149 000	−313 000
Total Equity	−241 000	−232 000	−119 000	−283 000
Total Long-Term Debt	71 000	44 000	43 000	43 000
Total Current Debt	178 000	216 000	177 000	281 000
Total Equity and Debt	7 000	29 000	100 000	41 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 000	39 000	280 000	600 000
Other Income	8 000	0	0	0
Revenue	38 000	39 000	280 000	600 000
Cost of Goods Sold	2 000	2 000	14 000	94 000
Salary Costs	0	89 000	0	488 000
Depreciation	0	3 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	47 000	153 000	118 000	694 000
Operating Profit	−9 000	−113 000	163 000	−93 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Dividends	0	0	0	0
Net Income	−9 000	−112 000	163 000	−93 000

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	0	0	3 000	13 000
Total Tangible Assets	0	0	3 000	13 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	3 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	15 000	84 000	12 000
Total Current Assets	7 000	29 000	97 000	28 000
Total Assets	7 000	29 000	100 000	41 000
Total Equity	−241 000	−232 000	−119 000	−283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	71 000	44 000	43 000	43 000
Creditors	1 000	9 000	0	5 000
Unpaid Taxes	22 000	53 000	32 000	79 000
Dividends	0	0	0	0
Other Current Debt	155 000	155 000	145 000	197 000
Total Current Debt	178 000	216 000	177 000	281 000
Total Equity and Debt	7 000	29 000	100 000	41 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,73 %	48,28 %	−136,97 %	32,86 %
Debt-to-Equity Ratio	−0,29	−0,19	−0,36	−0,15
Operating Profit Margin	−23,68 %	−289,74 %	58,21 %	−15,5 %
Current Ratio	0,04	0,13	0,55	0,1
Quick Ratio	0,04	0,13	0,55	0,1
Equity Ratio	−34,43	−8	−1,19	−6,9
Gross Profit Margin	94,74 %	94,87 %	95 %	84,33 %