MULTI BYGG AS

2383 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

99,59 %

Current Ratio

1,38

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	237 316 000	124 761 000	149 961 000	134 977 000
Net Income	12 505 000	8 874 000	10 656 000	9 385 000
Total Assets	54 130 000	52 406 000	49 806 000	58 086 000
Total Equity	12 557 000	18 552 000	20 049 000	18 916 000

Income (NOK)	2022	2021	2020	2019
Revenue	237 316 000	124 761 000	149 961 000	134 977 000
Expenditure	221 424 000	113 262 000	136 302 000	123 058 000
Operating Profit	15 892 000	11 500 000	13 658 000	11 919 000
Financial Income	333 000	37 000	107 000	238 000
Financial Costs	190 000	156 000	101 000	121 000
Financial Balance	143 000	−119 000	6 000	117 000
Earnings Before Tax	16 035 000	11 381 000	13 664 000	12 036 000
Tax	3 530 000	2 506 000	3 008 000	2 650 000
Net Income	12 505 000	8 874 000	10 656 000	9 385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 853 000	1 110 000	1 803 000	1 554 000
Total Current Assets	50 277 000	51 296 000	48 004 000	56 532 000
Total Assets	54 130 000	52 406 000	49 806 000	58 086 000
Total Retained Equity	8 557 000	14 552 000	16 049 000	14 916 000
Total Equity	12 557 000	18 552 000	20 049 000	18 916 000
Total Long-Term Debt	5 210 000	1 680 000	1 097 000	260 000
Total Current Debt	36 363 000	32 174 000	28 661 000	38 911 000
Total Equity and Debt	54 130 000	52 406 000	49 806 000	58 086 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	236 617 000	124 583 000	149 744 000	134 788 000
Other Income	699 000	178 000	217 000	188 000
Revenue	237 316 000	124 761 000	149 961 000	134 977 000
Cost of Goods Sold	183 556 000	78 894 000	101 433 000	89 293 000
Salary Costs	30 775 000	28 761 000	27 661 000	25 426 000
Depreciation	663 000	679 000	557 000	585 000
Impairment	0	0	0	0
Expenditure	221 424 000	113 262 000	136 302 000	123 058 000
Operating Profit	15 892 000	11 500 000	13 658 000	11 919 000
Financial Income	333 000	37 000	107 000	238 000
Financial Costs	190 000	156 000	101 000	121 000
Financial Balance	143 000	−119 000	6 000	117 000
Dividends	0	0	0	0
Net Income	12 505 000	8 874 000	10 656 000	9 385 000

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	3 770 000	940 000	1 539 000	1 193 000
Total Tangible Assets	3 838 000	1 050 000	1 692 000	1 387 000
Total Fiancial Fixed Assets	15 000	60 000	111 000	166 000
Total Fixed Assets	3 853 000	1 110 000	1 803 000	1 554 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 053 000	24 888 000	24 095 000	30 841 000
Total Current Assets	50 277 000	51 296 000	48 004 000	56 532 000
Total Assets	54 130 000	52 406 000	49 806 000	58 086 000
Total Equity	12 557 000	18 552 000	20 049 000	18 916 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 210 000	1 680 000	1 097 000	260 000
Creditors	15 442 000	12 490 000	9 037 000	15 866 000
Unpaid Taxes	2 809 000	2 942 000	4 299 000	5 365 000
Dividends	0	0	0	0
Other Current Debt	18 112 000	14 923 000	13 330 000	13 670 000
Total Current Debt	36 363 000	32 174 000	28 661 000	38 911 000
Total Equity and Debt	54 130 000	52 406 000	49 806 000	58 086 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,59 %	47,83 %	53,15 %	49,61 %
Debt-to-Equity Ratio	0,41	0,09	0,05	0,01
Operating Profit Margin	6,7 %	9,22 %	9,11 %	8,83 %
Current Ratio	1,38	1,59	1,67	1,45
Quick Ratio	1,38	1,59	1,67	1,45
Equity Ratio	0,23	0,35	0,4	0,33
Gross Profit Margin	22,65 %	36,76 %	32,36 %	33,85 %