MULTIGÅRDEN AS

8008 BODØ

Finances

Share Ownership

Return on Equity

11,82 %

Current Ratio

1,35

Debt-to-Equity Ratio

1,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 169 000	2 122 000	2 051 000	2 030 000
Net Income	753 000	647 000	765 000	723 000
Total Assets	14 360 000	14 905 000	15 335 000	16 115 000
Total Equity	6 369 000	5 616 000	4 969 000	4 185 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 169 000	2 122 000	2 051 000	2 030 000
Expenditure	972 000	1 101 000	811 000	770 000
Operating Profit	1 197 000	1 020 000	1 240 000	1 260 000
Financial Income	−232 000	−190 000	3 000	2 000
Financial Costs	0	0	262 000	336 000
Financial Balance	−232 000	−190 000	−259 000	−334 000
Earnings Before Tax	965 000	830 000	981 000	927 000
Tax	212 000	183 000	216 000	204 000
Net Income	753 000	647 000	765 000	723 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 778 000	14 061 000	14 570 000	15 093 000
Total Current Assets	582 000	844 000	765 000	1 022 000
Total Assets	14 360 000	14 905 000	15 335 000	16 115 000
Total Retained Equity	6 260 000	5 507 000	4 860 000	4 076 000
Total Equity	6 369 000	5 616 000	4 969 000	4 185 000
Total Long-Term Debt	7 561 000	8 924 000	9 889 000	11 414 000
Total Current Debt	430 000	364 000	477 000	516 000
Total Equity and Debt	14 360 000	14 905 000	15 335 000	16 115 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 169 000	0	0	0
Other Income	0	2 122 000	2 051 000	2 030 000
Revenue	2 169 000	2 122 000	2 051 000	2 030 000
Cost of Goods Sold	−1 000	4 000	0	0
Salary Costs	0	0	0	0
Depreciation	524 000	508 000	524 000	526 000
Impairment	0	0	0	0
Expenditure	972 000	1 101 000	811 000	770 000
Operating Profit	1 197 000	1 020 000	1 240 000	1 260 000
Financial Income	−232 000	−190 000	3 000	2 000
Financial Costs	0	0	262 000	336 000
Financial Balance	−232 000	−190 000	−259 000	−334 000
Dividends	0	0	0	0
Net Income	753 000	647 000	765 000	723 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 553 000	14 061 000	14 570 000	15 093 000
Machinery and Plant Facilities	225 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 778 000	14 061 000	14 570 000	15 093 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 778 000	14 061 000	14 570 000	15 093 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	557 000	693 000	747 000	816 000
Total Current Assets	582 000	844 000	765 000	1 022 000
Total Assets	14 360 000	14 905 000	15 335 000	16 115 000
Total Equity	6 369 000	5 616 000	4 969 000	4 185 000
Short-Term Group Debt	0	0	0	113 000
Total Long-Term Debt	7 561 000	8 924 000	9 889 000	11 414 000
Creditors	55 000	45 000	50 000	22 000
Unpaid Taxes	77 000	56 000	66 000	71 000
Dividends	0	0	0	0
Other Current Debt	24 000	16 000	77 000	42 000
Total Current Debt	430 000	364 000	477 000	516 000
Total Equity and Debt	14 360 000	14 905 000	15 335 000	16 115 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,82 %	11,52 %	15,4 %	17,28 %
Debt-to-Equity Ratio	1,19	1,59	1,99	2,73
Operating Profit Margin	55,19 %	48,07 %	60,46 %	62,07 %
Current Ratio	1,35	2,32	1,6	1,98
Quick Ratio	1,35	2,32	1,6	1,98
Equity Ratio	0,44	0,38	0,32	0,26
Gross Profit Margin	100,05 %	99,81 %	100 %	100 %