MULTI PARTS AS

3300 HOKKSUND

Finances

Share Ownership

Return on Equity

295,14 %

Current Ratio

3 614,5

Debt-to-Equity Ratio

−10,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	403 000	70 000	53 000	109 000
Net Income	−2 184 000	−1 255 000	−564 000	−365 000
Total Assets	7 229 000	8 486 000	12 093 000	9 163 000
Total Equity	−740 000	−830 000	−871 000	−3 438 000

Income (NOK)	2022	2021	2020	2019
Revenue	403 000	70 000	53 000	109 000
Expenditure	3 228 000	1 691 000	1 499 000	475 000
Operating Profit	−2 825 000	−1 620 000	−1 447 000	−366 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	−2 825 000	−1 620 000	−1 447 000	−365 000
Tax	−641 000	−365 000	−883 000	0
Net Income	−2 184 000	−1 255 000	−564 000	−365 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 229 000	8 486 000	12 093 000	9 163 000
Total Assets	7 229 000	8 486 000	12 093 000	9 163 000
Total Retained Equity	−1 040 000	−1 130 000	−1 171 000	−5 298 000
Total Equity	−740 000	−830 000	−871 000	−3 438 000
Total Long-Term Debt	7 966 000	9 312 000	12 962 000	12 590 000
Total Current Debt	2 000	3 000	3 000	10 000
Total Equity and Debt	7 229 000	8 486 000	12 093 000	9 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	403 000	70 000	53 000	109 000
Other Income	0	0	0	0
Revenue	403 000	70 000	53 000	109 000
Cost of Goods Sold	2 917 000	1 348 000	1 108 000	62 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 228 000	1 691 000	1 499 000	475 000
Operating Profit	−2 825 000	−1 620 000	−1 447 000	−366 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	−2 184 000	−1 255 000	−564 000	−365 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	3 738 000	6 654 000	8 000 000	9 100 000
Total Investments	0	0	0	0
Cash, Bank	550 000	149 000	47 000	36 000
Total Current Assets	7 229 000	8 486 000	12 093 000	9 163 000
Total Assets	7 229 000	8 486 000	12 093 000	9 163 000
Total Equity	−740 000	−830 000	−871 000	−3 438 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 966 000	9 312 000	12 962 000	12 590 000
Creditors	2 000	3 000	3 000	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 000	3 000	3 000	10 000
Total Equity and Debt	7 229 000	8 486 000	12 093 000	9 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	295,14 %	151,2 %	64,75 %	10,62 %
Debt-to-Equity Ratio	−10,76	−11,22	−14,88	−3,66
Operating Profit Margin	−700,99 %	−2 314,29 %	−2 730,19 %	−335,78 %
Current Ratio	3 614,5	2 828,67	4 031	916,3
Quick Ratio	−1,93	−1,28	−1,51	−1,01
Equity Ratio	−0,1	−0,1	−0,07	−0,38
Gross Profit Margin	−623,82 %	−1 825,71 %	−1 990,57 %	43,12 %