MULTIPROSJEKT EIENDOM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−4,97 %

Current Ratio

0,11

Debt-to-Equity Ratio

−15,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	707 000	453 000	446 000	226 000
Net Income	30 000	−244 000	30 000	−224 000
Total Assets	8 711 000	8 732 000	8 715 000	8 808 000
Total Equity	−604 000	−634 000	−390 000	−420 000

Income (NOK)	2022	2021	2020	2019
Revenue	707 000	453 000	446 000	226 000
Expenditure	300 000	381 000	131 000	269 000
Operating Profit	406 000	73 000	316 000	−44 000
Financial Income	0	0	0	0
Financial Costs	377 000	316 000	286 000	180 000
Financial Balance	−377 000	−316 000	−286 000	−180 000
Earnings Before Tax	30 000	−244 000	30 000	−224 000
Tax	0	0	0	0
Net Income	30 000	−244 000	30 000	−224 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 690 000	8 672 000	8 678 000	8 698 000
Total Current Assets	21 000	60 000	38 000	110 000
Total Assets	8 711 000	8 732 000	8 715 000	8 808 000
Total Retained Equity	−634 000	−664 000	−420 000	−450 000
Total Equity	−604 000	−634 000	−390 000	−420 000
Total Long-Term Debt	9 132 000	8 671 000	8 804 000	9 013 000
Total Current Debt	183 000	695 000	302 000	215 000
Total Equity and Debt	8 711 000	8 732 000	8 715 000	8 808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	707 000	453 000	446 000	226 000
Revenue	707 000	453 000	446 000	226 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	1 000	0
Depreciation	8 000	6 000	21 000	25 000
Impairment	0	0	0	0
Expenditure	300 000	381 000	131 000	269 000
Operating Profit	406 000	73 000	316 000	−44 000
Financial Income	0	0	0	0
Financial Costs	377 000	316 000	286 000	180 000
Financial Balance	−377 000	−316 000	−286 000	−180 000
Dividends	0	0	0	0
Net Income	30 000	−244 000	30 000	−224 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 660 000	8 660 000	8 660 000	8 660 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	12 000	18 000	38 000
Total Tangible Assets	8 690 000	8 672 000	8 678 000	8 698 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 690 000	8 672 000	8 678 000	8 698 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	1 000	38 000	110 000
Total Current Assets	21 000	60 000	38 000	110 000
Total Assets	8 711 000	8 732 000	8 715 000	8 808 000
Total Equity	−604 000	−634 000	−390 000	−420 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 132 000	8 671 000	8 804 000	9 013 000
Creditors	17 000	42 000	18 000	0
Unpaid Taxes	0	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	166 000	653 000	283 000	215 000
Total Current Debt	183 000	695 000	302 000	215 000
Total Equity and Debt	8 711 000	8 732 000	8 715 000	8 808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,97 %	38,49 %	−7,69 %	53,33 %
Debt-to-Equity Ratio	−15,12	−13,68	−22,57	−21,46
Operating Profit Margin	57,43 %	16,11 %	70,85 %	−19,47 %
Current Ratio	0,11	0,09	0,13	0,51
Quick Ratio	0,11	0,09	0,13	0,51
Equity Ratio	−0,07	−0,07	−0,04	−0,05
Gross Profit Margin	100 %	100 %	100 %	100 %