MULTIBYGG VEST AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

5,59 %

Current Ratio

4,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 434 000	1 371 000	2 326 000	1 245 000
Net Income	35 000	−167 000	418 000	100 000
Total Assets	765 000	1 187 000	1 682 000	918 000
Total Equity	626 000	591 000	1 108 000	690 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 434 000	1 371 000	2 326 000	1 245 000
Expenditure	1 399 000	1 539 000	1 791 000	1 113 000
Operating Profit	35 000	−168 000	535 000	133 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	2 000	0	0
Earnings Before Tax	35 000	−167 000	536 000	133 000
Tax	0	0	118 000	33 000
Net Income	35 000	−167 000	418 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	145 000	194 000	0	0
Total Current Assets	620 000	993 000	1 682 000	918 000
Total Assets	765 000	1 187 000	1 682 000	918 000
Total Retained Equity	523 000	488 000	1 005 000	587 000
Total Equity	626 000	591 000	1 108 000	690 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	139 000	596 000	574 000	228 000
Total Equity and Debt	765 000	1 187 000	1 682 000	918 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 434 000	1 371 000	2 326 000	1 245 000
Other Income	0	0	0	0
Revenue	1 434 000	1 371 000	2 326 000	1 245 000
Cost of Goods Sold	320 000	501 000	814 000	88 000
Salary Costs	787 000	773 000	762 000	769 000
Depreciation	48 000	48 000	0	0
Impairment	0	0	0	0
Expenditure	1 399 000	1 539 000	1 791 000	1 113 000
Operating Profit	35 000	−168 000	535 000	133 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	2 000	0	0
Dividends	0	350 000	0	0
Net Income	35 000	−167 000	418 000	100 000

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	145 000	194 000	0	0
Total Tangible Assets	145 000	194 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	145 000	194 000	0	0
Stock	34 000	71 000	0	0
Total Investments	0	0	0	0
Cash, Bank	549 000	546 000	906 000	820 000
Total Current Assets	620 000	993 000	1 682 000	918 000
Total Assets	765 000	1 187 000	1 682 000	918 000
Total Equity	626 000	591 000	1 108 000	690 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	46 000	262 000	3 000
Unpaid Taxes	58 000	110 000	111 000	109 000
Dividends	0	350 000	0	0
Other Current Debt	80 000	440 000	84 000	84 000
Total Current Debt	139 000	596 000	574 000	228 000
Total Equity and Debt	765 000	1 187 000	1 682 000	918 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,59 %	−28,26 %	37,73 %	14,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,44 %	−12,25 %	23 %	10,68 %
Current Ratio	4,46	1,67	2,93	4,03
Quick Ratio	5,9	1,89	2,93	4,03
Equity Ratio	0,82	0,5	0,66	0,75
Gross Profit Margin	77,68 %	63,46 %	65 %	92,93 %