MULTI BYGG PARTNER AS

3414 LIERSTRANDA

Finances

Share Ownership

Return on Equity

0,36 %

Current Ratio

1,63

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 238 000	3 654 000	408 000	434 000
Net Income	1 000	240 000	61 000	−98 000
Total Assets	693 000	463 000	116 000	83 000
Total Equity	275 000	274 000	34 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 238 000	3 654 000	408 000	434 000
Expenditure	3 233 000	3 346 000	353 000	535 000
Operating Profit	6 000	307 000	56 000	−102 000
Financial Income	0	0	1 000	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	1 000	0
Earnings Before Tax	2 000	307 000	56 000	−102 000
Tax	0	68 000	−5 000	−4 000
Net Income	1 000	240 000	61 000	−98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	260 000	98 000	5 000	0
Total Current Assets	433 000	365 000	111 000	83 000
Total Assets	693 000	463 000	116 000	83 000
Total Retained Equity	245 000	244 000	4 000	18 000
Total Equity	275 000	274 000	34 000	48 000
Total Long-Term Debt	154 000	3 000	0	0
Total Current Debt	265 000	186 000	82 000	35 000
Total Equity and Debt	693 000	463 000	116 000	83 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 238 000	3 654 000	408 000	423 000
Other Income	0	0	0	10 000
Revenue	3 238 000	3 654 000	408 000	434 000
Cost of Goods Sold	2 672 000	3 120 000	292 000	376 000
Salary Costs	331 000	38 000	0	59 000
Depreciation	34 000	22 000	0	9 000
Impairment	34 000	0	0	0
Expenditure	3 233 000	3 346 000	353 000	535 000
Operating Profit	6 000	307 000	56 000	−102 000
Financial Income	0	0	1 000	0
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	1 000	0
Dividends	0	0	75 000	0
Net Income	1 000	240 000	61 000	−98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	40 000	0	0	0
Fixtures	220 000	98 000	0	0
Total Tangible Assets	260 000	98 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	260 000	98 000	5 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	94 000	357 000	111 000	38 000
Total Current Assets	433 000	365 000	111 000	83 000
Total Assets	693 000	463 000	116 000	83 000
Total Equity	275 000	274 000	34 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	154 000	3 000	0	0
Creditors	62 000	98 000	0	36 000
Unpaid Taxes	111 000	19 000	1 000	−1 000
Dividends	0	0	75 000	0
Other Current Debt	91 000	9 000	80 000	0
Total Current Debt	265 000	186 000	82 000	35 000
Total Equity and Debt	693 000	463 000	116 000	83 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,36 %	87,59 %	179,41 %	−204,17 %
Debt-to-Equity Ratio	0,56	0,01	0	0
Operating Profit Margin	0,19 %	8,4 %	13,73 %	−23,5 %
Current Ratio	1,63	1,96	1,35	2,37
Quick Ratio	1,63	1,96	1,35	2,37
Equity Ratio	0,4	0,59	0,29	0,58
Gross Profit Margin	17,48 %	14,61 %	28,43 %	13,36 %