MURMESTER WILLY PREINTOFT AS

0756 OSLO

Finances

Return on Equity

87,91 %

Current Ratio

1,39

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 880 000	1 322 000	332 000	25 000
Net Income	451 000	1 000	72 000	−110 000
Total Assets	1 197 000	725 000	526 000	574 000
Total Equity	513 000	62 000	211 000	140 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 880 000	1 322 000	332 000	25 000
Expenditure	1 391 000	1 422 000	130 000	178 000
Operating Profit	488 000	−100 000	203 000	−153 000
Financial Income	73 000	101 000	6 000	51 000
Financial Costs	0	0	137 000	9 000
Financial Balance	73 000	101 000	−131 000	42 000
Earnings Before Tax	561 000	1 000	72 000	−110 000
Tax	110 000	0	0	0
Net Income	451 000	1 000	72 000	−110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	266 000	266 000	266 000	266 000
Total Current Assets	931 000	459 000	260 000	308 000
Total Assets	1 197 000	725 000	526 000	574 000
Total Retained Equity	499 000	48 000	197 000	125 000
Total Equity	513 000	62 000	211 000	140 000
Total Long-Term Debt	15 000	0	0	0
Total Current Debt	669 000	663 000	315 000	435 000
Total Equity and Debt	1 197 000	725 000	526 000	574 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 640 000	1 154 000	0	0
Other Income	240 000	168 000	332 000	25 000
Revenue	1 880 000	1 322 000	332 000	25 000
Cost of Goods Sold	14 000	17 000	0	0
Salary Costs	721 000	661 000	0	0
Depreciation	0	0	0	4 000
Impairment	0	0	0	0
Expenditure	1 391 000	1 422 000	130 000	178 000
Operating Profit	488 000	−100 000	203 000	−153 000
Financial Income	73 000	101 000	6 000	51 000
Financial Costs	0	0	137 000	9 000
Financial Balance	73 000	101 000	−131 000	42 000
Dividends	0	150 000	0	0
Net Income	451 000	1 000	72 000	−110 000

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	95 000	95 000	95 000	95 000
Total Tangible Assets	95 000	95 000	95 000	95 000
Total Fiancial Fixed Assets	171 000	171 000	171 000	171 000
Total Fixed Assets	266 000	266 000	266 000	266 000
Stock	0	0	0	0
Total Investments	220 000	192 000	119 000	142 000
Cash, Bank	597 000	247 000	1 000	79 000
Total Current Assets	931 000	459 000	260 000	308 000
Total Assets	1 197 000	725 000	526 000	574 000
Total Equity	513 000	62 000	211 000	140 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	0	0	0
Creditors	17 000	43 000	20 000	5 000
Unpaid Taxes	78 000	64 000	0	0
Dividends	0	150 000	0	0
Other Current Debt	478 000	406 000	294 000	429 000
Total Current Debt	669 000	663 000	315 000	435 000
Total Equity and Debt	1 197 000	725 000	526 000	574 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,91 %	1,61 %	34,12 %	−78,57 %
Debt-to-Equity Ratio	0,03	0	0	0
Operating Profit Margin	25,96 %	−7,56 %	61,14 %	−612 %
Current Ratio	1,39	0,69	0,83	0,71
Quick Ratio	1,39	0,69	0,83	0,71
Equity Ratio	0,43	0,09	0,4	0,24
Gross Profit Margin	99,26 %	98,71 %	100 %	100 %

Rotate your device to see the full table