MULTIBYGG CONSULT AS

6900 FLORØ

Finances

Share Ownership

Return on Equity

55,45 %

Current Ratio

1,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 297 000	1 127 000	404 000	1 061 000
Net Income	117 000	185 000	31 000	359 000
Total Assets	431 000	418 000	105 000	485 000
Total Equity	211 000	215 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 297 000	1 127 000	404 000	1 061 000
Expenditure	1 176 000	935 000	374 000	703 000
Operating Profit	120 000	192 000	31 000	359 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Earnings Before Tax	121 000	192 000	31 000	359 000
Tax	4 000	8 000	0	0
Net Income	117 000	185 000	31 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	8 000	19 000	30 000
Total Current Assets	431 000	410 000	86 000	456 000
Total Assets	431 000	418 000	105 000	485 000
Total Retained Equity	181 000	185 000	0	0
Total Equity	211 000	215 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	221 000	204 000	75 000	455 000
Total Equity and Debt	431 000	418 000	105 000	485 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 297 000	1 127 000	404 000	1 061 000
Other Income	0	0	0	0
Revenue	1 297 000	1 127 000	404 000	1 061 000
Cost of Goods Sold	124 000	44 000	0	50 000
Salary Costs	756 000	656 000	223 000	484 000
Depreciation	8 000	11 000	11 000	3 000
Impairment	0	0	0	0
Expenditure	1 176 000	935 000	374 000	703 000
Operating Profit	120 000	192 000	31 000	359 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Dividends	0	0	0	0
Net Income	117 000	185 000	31 000	359 000

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	8 000	19 000	30 000
Total Tangible Assets	0	8 000	19 000	30 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	8 000	19 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	236 000	303 000	86 000	429 000
Total Current Assets	431 000	410 000	86 000	456 000
Total Assets	431 000	418 000	105 000	485 000
Total Equity	211 000	215 000	30 000	30 000
Short-Term Group Debt	0	0	31 000	359 000
Total Long-Term Debt	0	0	0	0
Creditors	17 000	11 000	5 000	−2 000
Unpaid Taxes	124 000	125 000	15 000	48 000
Dividends	0	0	0	0
Other Current Debt	80 000	68 000	23 000	50 000
Total Current Debt	221 000	204 000	75 000	455 000
Total Equity and Debt	431 000	418 000	105 000	485 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,45 %	86,05 %	103,33 %	1 196,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,25 %	17,04 %	7,67 %	33,84 %
Current Ratio	1,95	2,01	1,15	1
Quick Ratio	1,95	2,01	1,15	1
Equity Ratio	0,49	0,51	0,29	0,06
Gross Profit Margin	90,44 %	96,1 %	100 %	95,29 %