MULTI ELEKTRO EIENDOM AS

8370 LEKNES

Finances

Return on Equity

5,26 %

Current Ratio

4,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 305 000	11 908 000	12 220 000	12 269 000
Net Income	1 104 000	704 000	2 226 000	2 101 000
Total Assets	22 928 000	21 857 000	21 223 000	18 737 000
Total Equity	20 985 000	19 881 000	19 177 000	16 951 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 305 000	11 908 000	12 220 000	12 269 000
Expenditure	10 897 000	11 014 000	9 435 000	9 641 000
Operating Profit	1 408 000	894 000	2 826 000	2 675 000
Financial Income	11 000	15 000	30 000	23 000
Financial Costs	1 000	6 000	2 000	4 000
Financial Balance	10 000	9 000	28 000	19 000
Earnings Before Tax	1 419 000	903 000	2 854 000	2 694 000
Tax	315 000	199 000	628 000	593 000
Net Income	1 104 000	704 000	2 226 000	2 101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 069 000	13 847 000	13 133 000	10 671 000
Total Current Assets	8 859 000	8 010 000	8 090 000	8 066 000
Total Assets	22 928 000	21 857 000	21 223 000	18 737 000
Total Retained Equity	20 885 000	19 781 000	19 077 000	16 851 000
Total Equity	20 985 000	19 881 000	19 177 000	16 951 000
Total Long-Term Debt	15 000	54 000	84 000	68 000
Total Current Debt	1 927 000	1 922 000	1 962 000	1 718 000
Total Equity and Debt	22 928 000	21 857 000	21 223 000	18 737 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 249 000	11 908 000	12 220 000	12 269 000
Other Income	56 000	0	0	0
Revenue	12 305 000	11 908 000	12 220 000	12 269 000
Cost of Goods Sold	4 493 000	4 326 000	3 741 000	4 297 000
Salary Costs	3 804 000	4 166 000	3 861 000	3 457 000
Depreciation	1 246 000	1 107 000	901 000	674 000
Impairment	0	0	0	0
Expenditure	10 897 000	11 014 000	9 435 000	9 641 000
Operating Profit	1 408 000	894 000	2 826 000	2 675 000
Financial Income	11 000	15 000	30 000	23 000
Financial Costs	1 000	6 000	2 000	4 000
Financial Balance	10 000	9 000	28 000	19 000
Dividends	0	0	0	0
Net Income	1 104 000	704 000	2 226 000	2 101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 799 000	11 851 000	11 412 000	8 723 000
Machinery and Plant Facilities	230 000	270 000	310 000	350 000
Fixtures	2 030 000	1 716 000	1 401 000	1 588 000
Total Tangible Assets	14 059 000	13 837 000	13 123 000	10 661 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	14 069 000	13 847 000	13 133 000	10 671 000
Stock	3 116 000	2 309 000	2 546 000	2 225 000
Total Investments	0	0	0	0
Cash, Bank	3 752 000	3 749 000	3 649 000	4 050 000
Total Current Assets	8 859 000	8 010 000	8 090 000	8 066 000
Total Assets	22 928 000	21 857 000	21 223 000	18 737 000
Total Equity	20 985 000	19 881 000	19 177 000	16 951 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	54 000	84 000	68 000
Creditors	404 000	721 000	427 000	350 000
Unpaid Taxes	342 000	397 000	418 000	335 000
Dividends	0	0	0	0
Other Current Debt	828 000	576 000	506 000	409 000
Total Current Debt	1 927 000	1 922 000	1 962 000	1 718 000
Total Equity and Debt	22 928 000	21 857 000	21 223 000	18 737 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,26 %	3,54 %	11,61 %	12,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,44 %	7,51 %	23,13 %	21,8 %
Current Ratio	4,6	4,17	4,12	4,69
Quick Ratio	−7,45	−20,7	−13,85	−15,91
Equity Ratio	0,92	0,91	0,9	0,9
Gross Profit Margin	63,49 %	63,67 %	69,39 %	64,98 %