MULTIGUARD EIENDOM AS

1655 SELLEBAKK

Finances

Share Ownership

Return on Equity

15,61 %

Current Ratio

5,69

Debt-to-Equity Ratio

5,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	78 000	68 000	56 000	56 000
Net Income	47 000	42 000	39 000	27 000
Total Assets	1 829 000	1 781 000	1 738 000	1 696 000
Total Equity	301 000	255 000	213 000	174 000

Income (NOK)	2022	2021	2020	2019
Revenue	78 000	68 000	56 000	56 000
Expenditure	18 000	15 000	6 000	21 000
Operating Profit	60 000	54 000	50 000	35 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	60 000	54 000	49 000	35 000
Tax	13 000	12 000	11 000	8 000
Net Income	47 000	42 000	39 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 755 000	1 641 000	1 610 000	1 610 000
Total Current Assets	74 000	140 000	128 000	86 000
Total Assets	1 829 000	1 781 000	1 738 000	1 696 000
Total Retained Equity	200 000	153 000	111 000	73 000
Total Equity	301 000	255 000	213 000	174 000
Total Long-Term Debt	1 514 000	1 514 000	1 514 000	1 514 000
Total Current Debt	13 000	12 000	11 000	8 000
Total Equity and Debt	1 829 000	1 781 000	1 738 000	1 696 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	78 000	68 000	0	0
Other Income	0	0	56 000	56 000
Revenue	78 000	68 000	56 000	56 000
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	18 000	15 000	6 000	21 000
Operating Profit	60 000	54 000	50 000	35 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	47 000	42 000	39 000	27 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 755 000	1 641 000	1 610 000	1 610 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 755 000	1 641 000	1 610 000	1 610 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 755 000	1 641 000	1 610 000	1 610 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	140 000	128 000	73 000
Total Current Assets	74 000	140 000	128 000	86 000
Total Assets	1 829 000	1 781 000	1 738 000	1 696 000
Total Equity	301 000	255 000	213 000	174 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 514 000	1 514 000	1 514 000	1 514 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	13 000	12 000	11 000	8 000
Total Equity and Debt	1 829 000	1 781 000	1 738 000	1 696 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,61 %	16,47 %	18,31 %	15,52 %
Debt-to-Equity Ratio	5,03	5,94	7,11	8,7
Operating Profit Margin	76,92 %	79,41 %	89,29 %	62,5 %
Current Ratio	5,69	11,67	11,64	10,75
Quick Ratio	5,69	11,67	11,64	10,75
Equity Ratio	0,16	0,14	0,12	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %