MULTI EIENDOM AS

9018 TROMSØ

Finances

Share Ownership

Return on Equity

22,39 %

Current Ratio

1,07

Debt-to-Equity Ratio

6,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 833 000	9 325 000	10 543 000	11 493 000
Net Income	1 348 000	1 424 000	2 492 000	3 157 000
Total Assets	52 389 000	55 967 000	58 360 000	60 159 000
Total Equity	6 020 000	7 672 000	9 248 000	8 940 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 833 000	9 325 000	10 543 000	11 493 000
Expenditure	6 749 000	6 612 000	6 228 000	6 045 000
Operating Profit	3 084 000	2 713 000	4 315 000	5 448 000
Financial Income	99 000	23 000	48 000	102 000
Financial Costs	1 453 000	908 000	1 164 000	1 498 000
Financial Balance	−1 354 000	−885 000	−1 116 000	−1 396 000
Earnings Before Tax	1 729 000	1 829 000	3 198 000	4 051 000
Tax	381 000	404 000	706 000	895 000
Net Income	1 348 000	1 424 000	2 492 000	3 157 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 565 000	50 551 000	52 545 000	53 246 000
Total Current Assets	4 824 000	5 416 000	5 814 000	6 913 000
Total Assets	52 389 000	55 967 000	58 360 000	60 159 000
Total Retained Equity	0	1 467 000	3 043 000	2 735 000
Total Equity	6 020 000	7 672 000	9 248 000	8 940 000
Total Long-Term Debt	41 850 000	43 753 000	45 712 000	47 422 000
Total Current Debt	4 519 000	4 543 000	3 400 000	3 798 000
Total Equity and Debt	52 389 000	55 967 000	58 360 000	60 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 831 000	9 325 000	10 543 000	11 493 000
Other Income	2 000	0	0	0
Revenue	9 833 000	9 325 000	10 543 000	11 493 000
Cost of Goods Sold	0	0	0	0
Salary Costs	102 000	79 000	81 000	69 000
Depreciation	2 062 000	1 995 000	2 002 000	1 920 000
Impairment	0	0	0	0
Expenditure	6 749 000	6 612 000	6 228 000	6 045 000
Operating Profit	3 084 000	2 713 000	4 315 000	5 448 000
Financial Income	99 000	23 000	48 000	102 000
Financial Costs	1 453 000	908 000	1 164 000	1 498 000
Financial Balance	−1 354 000	−885 000	−1 116 000	−1 396 000
Dividends	3 000 000	3 000 000	0	3 000 000
Net Income	1 348 000	1 424 000	2 492 000	3 157 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	64 000	0	0	0
Real Eastate	42 823 000	44 772 000	46 760 000	47 445 000
Machinery and Plant Facilities	0	0	0	10 000
Fixtures	428 000	28 000	35 000	42 000
Total Tangible Assets	43 251 000	44 801 000	46 795 000	47 496 000
Total Fiancial Fixed Assets	4 250 000	5 750 000	5 750 000	5 750 000
Total Fixed Assets	47 565 000	50 551 000	52 545 000	53 246 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 810 000	5 410 000	5 840 000	6 885 000
Total Current Assets	4 824 000	5 416 000	5 814 000	6 913 000
Total Assets	52 389 000	55 967 000	58 360 000	60 159 000
Total Equity	6 020 000	7 672 000	9 248 000	8 940 000
Short-Term Group Debt	0	0	2 800 000	0
Total Long-Term Debt	41 850 000	43 753 000	45 712 000	47 422 000
Creditors	420 000	230 000	141 000	292 000
Unpaid Taxes	59 000	507 000	78 000	31 000
Dividends	3 000 000	3 000 000	0	3 000 000
Other Current Debt	492 000	242 000	381 000	475 000
Total Current Debt	4 519 000	4 543 000	3 400 000	3 798 000
Total Equity and Debt	52 389 000	55 967 000	58 360 000	60 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,39 %	18,56 %	26,95 %	35,31 %
Debt-to-Equity Ratio	6,95	5,7	4,94	5,3
Operating Profit Margin	31,36 %	29,09 %	40,93 %	47,4 %
Current Ratio	1,07	1,19	1,71	1,82
Quick Ratio	1,07	1,19	1,71	1,82
Equity Ratio	0,11	0,14	0,16	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %