MULTIPROSJEKT AS

7011 TRONDHEIM

Finances

Return on Equity

−3,7 %

Current Ratio

4,91

Debt-to-Equity Ratio

23,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	61 000	75 000	6 000
Net Income	−3 000	−78 000	66 000	5 000
Total Assets	2 022 000	1 990 000	2 086 000	2 001 000
Total Equity	81 000	84 000	162 000	95 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	61 000	75 000	6 000
Expenditure	36 000	165 000	0	−1 000
Operating Profit	−36 000	−105 000	75 000	7 000
Financial Income	35 000	7 000	10 000	0
Financial Costs	3 000	2 000	0	0
Financial Balance	32 000	5 000	10 000	0
Earnings Before Tax	−4 000	−100 000	85 000	7 000
Tax	−1 000	−22 000	18 000	2 000
Net Income	−3 000	−78 000	66 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 850 000	1 814 000	1 786 000	1 776 000
Total Current Assets	172 000	176 000	301 000	226 000
Total Assets	2 022 000	1 990 000	2 086 000	2 001 000
Total Retained Equity	−19 000	−16 000	62 000	−5 000
Total Equity	81 000	84 000	162 000	95 000
Total Long-Term Debt	1 906 000	1 906 000	1 906 000	1 906 000
Total Current Debt	35 000	0	19 000	0
Total Equity and Debt	2 022 000	1 990 000	2 086 000	2 001 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	6 000
Other Income	0	61 000	75 000	0
Revenue	0	61 000	75 000	6 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	36 000	165 000	0	−1 000
Operating Profit	−36 000	−105 000	75 000	7 000
Financial Income	35 000	7 000	10 000	0
Financial Costs	3 000	2 000	0	0
Financial Balance	32 000	5 000	10 000	0
Dividends	0	0	0	0
Net Income	−3 000	−78 000	66 000	5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	22 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 827 000	1 792 000	1 786 000	1 776 000
Total Fixed Assets	1 850 000	1 814 000	1 786 000	1 776 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	1 000	75 000	1 000
Total Current Assets	172 000	176 000	301 000	226 000
Total Assets	2 022 000	1 990 000	2 086 000	2 001 000
Total Equity	81 000	84 000	162 000	95 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 906 000	1 906 000	1 906 000	1 906 000
Creditors	35 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	35 000	0	19 000	0
Total Equity and Debt	2 022 000	1 990 000	2 086 000	2 001 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,7 %	−92,86 %	40,74 %	5,26 %
Debt-to-Equity Ratio	23,53	22,69	11,77	20,06
Operating Profit Margin	-	−172,13 %	100 %	116,67 %
Current Ratio	4,91	-	15,84	-
Quick Ratio	4,91	-	15,84	-
Equity Ratio	0,04	0,04	0,08	0,05
Gross Profit Margin	-	100 %	100 %	100 %