MULTI-BYGG AS

7540 KLÆBU

Finances

Share Ownership

Return on Equity

−16,67 %

Current Ratio

7,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 679 000	237 000	229 000	84 000
Net Income	−99 000	−71 000	232 000	−12 000
Total Assets	648 000	712 000	848 000	864 000
Total Equity	594 000	693 000	764 000	532 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 679 000	237 000	229 000	84 000
Expenditure	1 778 000	308 000	−64 000	95 000
Operating Profit	−99 000	−71 000	294 000	−11 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	−99 000	−71 000	294 000	−12 000
Tax	0	0	62 000	0
Net Income	−99 000	−71 000	232 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	265 000	339 000	0	0
Total Current Assets	383 000	374 000	848 000	864 000
Total Assets	648 000	712 000	848 000	864 000
Total Retained Equity	494 000	593 000	664 000	432 000
Total Equity	594 000	693 000	764 000	532 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	54 000	19 000	85 000	333 000
Total Equity and Debt	648 000	712 000	848 000	864 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 679 000	237 000	229 000	84 000
Other Income	0	0	0	0
Revenue	1 679 000	237 000	229 000	84 000
Cost of Goods Sold	1 574 000	195 000	−166 000	18 000
Salary Costs	13 000	9 000	4 000	4 000
Depreciation	74 000	31 000	0	0
Impairment	0	0	0	0
Expenditure	1 778 000	308 000	−64 000	95 000
Operating Profit	−99 000	−71 000	294 000	−11 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	−99 000	−71 000	232 000	−12 000

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	265 000	339 000	0	0
Total Tangible Assets	265 000	339 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	265 000	339 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	369 000	344 000	806 000	855 000
Total Current Assets	383 000	374 000	848 000	864 000
Total Assets	648 000	712 000	848 000	864 000
Total Equity	594 000	693 000	764 000	532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	6 000	2 000	2 000
Unpaid Taxes	43 000	13 000	20 000	3 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	328 000
Total Current Debt	54 000	19 000	85 000	333 000
Total Equity and Debt	648 000	712 000	848 000	864 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,67 %	−10,25 %	30,37 %	−2,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,9 %	−29,96 %	128,38 %	−13,1 %
Current Ratio	7,09	19,68	9,98	2,59
Quick Ratio	7,09	19,68	9,98	2,59
Equity Ratio	0,92	0,97	0,9	0,62
Gross Profit Margin	6,25 %	17,72 %	172,49 %	78,57 %