MULTISEIS NORWAY AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

13,84 %

Current Ratio

16,54

Debt-to-Equity Ratio

−0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 648 000	3 403 000	2 998 000	2 831 000
Net Income	2 018 000	5 166 000	4 234 000	5 090 000
Total Assets	14 358 000	15 366 000	13 559 000	10 942 000
Total Equity	14 580 000	12 562 000	11 597 000	7 762 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 648 000	3 403 000	2 998 000	2 831 000
Expenditure	3 639 000	3 099 000	3 014 000	2 814 000
Operating Profit	8 000	303 000	−16 000	16 000
Financial Income	2 495 000	4 945 000	4 130 000	5 074 000
Financial Costs	470 000	0	160 000	0
Financial Balance	2 025 000	4 945 000	3 970 000	5 074 000
Earnings Before Tax	2 033 000	5 247 000	3 953 000	5 090 000
Tax	15 000	82 000	−282 000	0
Net Income	2 018 000	5 166 000	4 234 000	5 090 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 965 000	7 046 000	7 193 000	6 721 000
Total Current Assets	7 392 000	8 320 000	6 365 000	4 222 000
Total Assets	14 358 000	15 366 000	13 559 000	10 942 000
Total Retained Equity	14 480 000	12 462 000	11 497 000	7 662 000
Total Equity	14 580 000	12 562 000	11 597 000	7 762 000
Total Long-Term Debt	−669 000	348 000	1 509 000	2 779 000
Total Current Debt	447 000	2 456 000	453 000	401 000
Total Equity and Debt	14 358 000	15 366 000	13 559 000	10 942 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 641 000	3 396 000	2 992 000	2 777 000
Other Income	6 000	6 000	6 000	54 000
Revenue	3 648 000	3 403 000	2 998 000	2 831 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 645 000	2 622 000	2 558 000	2 372 000
Depreciation	65 000	65 000	5 000	0
Impairment	0	0	0	0
Expenditure	3 639 000	3 099 000	3 014 000	2 814 000
Operating Profit	8 000	303 000	−16 000	16 000
Financial Income	2 495 000	4 945 000	4 130 000	5 074 000
Financial Costs	470 000	0	160 000	0
Financial Balance	2 025 000	4 945 000	3 970 000	5 074 000
Dividends	0	0	0	0
Net Income	2 018 000	5 166 000	4 234 000	5 090 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	185 000	200 000	282 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	60 000	126 000	191 000	0
Total Tangible Assets	60 000	126 000	191 000	0
Total Fiancial Fixed Assets	6 721 000	6 721 000	6 721 000	6 721 000
Total Fixed Assets	6 965 000	7 046 000	7 193 000	6 721 000
Stock	0	0	0	0
Total Investments	5 114 000	5 566 000	0	0
Cash, Bank	2 177 000	2 388 000	6 226 000	4 145 000
Total Current Assets	7 392 000	8 320 000	6 365 000	4 222 000
Total Assets	14 358 000	15 366 000	13 559 000	10 942 000
Total Equity	14 580 000	12 562 000	11 597 000	7 762 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−669 000	348 000	1 509 000	2 779 000
Creditors	40 000	23 000	36 000	27 000
Unpaid Taxes	185 000	211 000	174 000	171 000
Dividends	0	0	0	0
Other Current Debt	222 000	222 000	243 000	203 000
Total Current Debt	447 000	2 456 000	453 000	401 000
Total Equity and Debt	14 358 000	15 366 000	13 559 000	10 942 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,84 %	41,12 %	36,51 %	65,58 %
Debt-to-Equity Ratio	−0,05	0,03	0,13	0,36
Operating Profit Margin	0,22 %	8,9 %	−0,53 %	0,57 %
Current Ratio	16,54	3,39	14,05	10,53
Quick Ratio	16,54	3,39	14,05	10,53
Equity Ratio	1,02	0,82	0,86	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %