MULTICONSULTS AS

4025 STAVANGER

Finances

Share Ownership

Return on Equity

−1,38 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	72 000	193 000	0	0
Net Income	30 000	113 000	−36 000	−46 000
Total Assets	45 000	64 000	2 000	1 000
Total Equity	−2 180 000	−2 210 000	−2 323 000	−2 286 000

Income (NOK)	2022	2021	2020	2019
Revenue	72 000	193 000	0	0
Expenditure	42 000	80 000	36 000	46 000
Operating Profit	30 000	113 000	−36 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	30 000	113 000	−36 000	−46 000
Tax	0	0	0	0
Net Income	30 000	113 000	−36 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	45 000	64 000	2 000	1 000
Total Assets	45 000	64 000	2 000	1 000
Total Retained Equity	−2 284 000	−2 314 000	−2 427 000	−2 390 000
Total Equity	−2 180 000	−2 210 000	−2 323 000	−2 286 000
Total Long-Term Debt	2 225 000	2 273 000	2 324 000	2 287 000
Total Current Debt	0	0	0	0
Total Equity and Debt	45 000	64 000	2 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	72 000	193 000	0	0
Other Income	0	0	0	0
Revenue	72 000	193 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	42 000	80 000	36 000	46 000
Operating Profit	30 000	113 000	−36 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	30 000	113 000	−36 000	−46 000

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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	38 000	2 000	1 000
Total Current Assets	45 000	64 000	2 000	1 000
Total Assets	45 000	64 000	2 000	1 000
Total Equity	−2 180 000	−2 210 000	−2 323 000	−2 286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 225 000	2 273 000	2 324 000	2 287 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	45 000	64 000	2 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,38 %	−5,11 %	1,55 %	2,01 %
Debt-to-Equity Ratio	−1,02	−1,03	−1	−1
Operating Profit Margin	41,67 %	58,55 %	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	−48,44	−34,53	−1 161,5	−2 286
Gross Profit Margin	100 %	100 %	-	-