MULTIBYGG SOLUTIONS AS

7715 STEINKJER

Finances

Share Ownership

Return on Equity

80 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 000	−14 000	17 000	24 000
Net Income	12 000	−17 000	11 000	15 000
Total Assets	20 000	3 000	20 000	21 000
Total Equity	15 000	3 000	19 000	−68 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 000	−14 000	17 000	24 000
Expenditure	4 000	3 000	5 000	9 000
Operating Profit	12 000	−17 000	11 000	15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	12 000	−17 000	11 000	15 000
Tax	0	0	1 000	0
Net Income	12 000	−17 000	11 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	20 000	3 000	20 000	21 000
Total Assets	20 000	3 000	20 000	21 000
Total Retained Equity	−15 000	−27 000	−11 000	−98 000
Total Equity	15 000	3 000	19 000	−68 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 000	0	1 000	89 000
Total Equity and Debt	20 000	3 000	20 000	21 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 000	−14 000	17 000	0
Other Income	0	0	0	24 000
Revenue	16 000	−14 000	17 000	24 000
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	4 000	3 000	5 000	9 000
Operating Profit	12 000	−17 000	11 000	15 000
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	12 000	−17 000	11 000	15 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	3 000	3 000	11 000
Total Current Assets	20 000	3 000	20 000	21 000
Total Assets	20 000	3 000	20 000	21 000
Total Equity	15 000	3 000	19 000	−68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	0
Unpaid Taxes	4 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	89 000
Total Current Debt	5 000	0	1 000	89 000
Total Equity and Debt	20 000	3 000	20 000	21 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80 %	−566,67 %	57,89 %	−22,06 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	75 %	121,43 %	64,71 %	62,5 %
Current Ratio	4	-	20	0,24
Quick Ratio	4	-	20	0,24
Equity Ratio	0,75	1	0,95	−3,24
Gross Profit Margin	100 %	100 %	100 %	100 %