MULTITEAM OPPUSSING AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

5,4 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 000	165 000	331 000	426 000
Net Income	−115 000	−444 000	−770 000	−696 000
Total Assets	61 000	96 000	256 000	159 000
Total Equity	−2 131 000	−2 016 000	−1 572 000	−802 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 000	165 000	331 000	426 000
Expenditure	126 000	595 000	1 089 000	1 108 000
Operating Profit	−108 000	−430 000	−758 000	−681 000
Financial Income	1 000	−1 000	0	0
Financial Costs	8 000	13 000	12 000	15 000
Financial Balance	−7 000	−14 000	−12 000	−15 000
Earnings Before Tax	−115 000	−444 000	−770 000	−696 000
Tax	0	0	0	0
Net Income	−115 000	−444 000	−770 000	−696 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 000	71 000	114 000	142 000
Total Current Assets	4 000	26 000	142 000	17 000
Total Assets	61 000	96 000	256 000	159 000
Total Retained Equity	−2 161 000	−2 046 000	−1 602 000	−832 000
Total Equity	−2 131 000	−2 016 000	−1 572 000	−802 000
Total Long-Term Debt	2 089 000	1 975 000	1 730 000	695 000
Total Current Debt	102 000	137 000	97 000	266 000
Total Equity and Debt	61 000	96 000	256 000	159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 000	165 000	328 000	426 000
Other Income	0	0	3 000	0
Revenue	17 000	165 000	331 000	426 000
Cost of Goods Sold	34 000	285 000	325 000	43 000
Salary Costs	1 000	31 000	424 000	434 000
Depreciation	14 000	18 000	28 000	36 000
Impairment	0	0	0	0
Expenditure	126 000	595 000	1 089 000	1 108 000
Operating Profit	−108 000	−430 000	−758 000	−681 000
Financial Income	1 000	−1 000	0	0
Financial Costs	8 000	13 000	12 000	15 000
Financial Balance	−7 000	−14 000	−12 000	−15 000
Dividends	0	0	0	0
Net Income	−115 000	−444 000	−770 000	−696 000

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	114 000	142 000
Fixtures	56 000	71 000	0	0
Total Tangible Assets	56 000	71 000	114 000	142 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	56 000	71 000	114 000	142 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	3 000	7 000
Total Current Assets	4 000	26 000	142 000	17 000
Total Assets	61 000	96 000	256 000	159 000
Total Equity	−2 131 000	−2 016 000	−1 572 000	−802 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 089 000	1 975 000	1 730 000	695 000
Creditors	0	35 000	2 000	8 000
Unpaid Taxes	7 000	7 000	−15 000	35 000
Dividends	0	0	0	0
Other Current Debt	95 000	94 000	111 000	224 000
Total Current Debt	102 000	137 000	97 000	266 000
Total Equity and Debt	61 000	96 000	256 000	159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,4 %	22,02 %	48,98 %	86,78 %
Debt-to-Equity Ratio	−0,98	−0,98	−1,1	−0,87
Operating Profit Margin	−635,29 %	−260,61 %	−229 %	−159,86 %
Current Ratio	0,04	0,19	1,46	0,06
Quick Ratio	0,04	0,19	1,46	0,06
Equity Ratio	−34,93	−21	−6,14	−5,04
Gross Profit Margin	−100 %	−72,73 %	1,81 %	89,91 %