Multiconsult ASA

Name: Multiconsult ASA Financial Statements
Creator: AlphaPilot

MULTI.OL · OSL

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 6,349	NOK 5,626	NOK 4,868	NOK 4,285
% Growth	12.9%	15.6%	13.6%	–
Cost of Goods Sold	NOK 966	NOK 824	NOK 679	NOK 481
Gross Profit	NOK 5,384	NOK 4,802	NOK 4,189	NOK 3,804
% Margin	84.8%	85.4%	86.1%	88.8%
R&D Expenses	NOK 2	NOK 10	NOK 12	NOK 10
G&A Expenses	NOK 295	NOK 259	NOK 227	NOK 46
SG&A Expenses	NOK 319	NOK 285	NOK 250	NOK 61
Sales & Mktg Exp.	NOK 24	NOK 26	NOK 23	NOK 15
Other Operating Expenses	NOK 4,545	NOK 4,100	NOK 3,534	NOK 3,394
Operating Expenses	NOK 4,867	NOK 4,394	NOK 3,784	NOK 3,455
Operating Income	NOK 517	NOK 408	NOK 403	NOK 349
% Margin	8.1%	7.3%	8.3%	8.1%
Other Income/Exp. Net	-NOK 2	-NOK 13	-NOK 16	-NOK 38
Pre-Tax Income	NOK 514	NOK 396	NOK 387	NOK 311
Tax Expense	NOK 101	NOK 79	NOK 84	NOK 77
Net Income	NOK 416	NOK 318	NOK 303	NOK 235
% Margin	6.6%	5.7%	6.2%	5.5%
EPS	15.11	11.56	11.06	8.67
% Growth	30.7%	4.5%	27.6%	–
EPS Diluted	15.11	11.56	11.06	8.67
Weighted Avg Shares Out	28	28	27	27
Weighted Avg Shares Out Dil	28	28	27	27
Supplemental Information	–	–	–	–
Interest Income	NOK 11	NOK 68	NOK 6	NOK 1
Interest Expense	NOK 78	NOK 59	NOK 47	NOK 42
Depreciation & Amortization	NOK 249	NOK 248	NOK 207	NOK 194
EBITDA	NOK 831	NOK 703	NOK 637	NOK 541
% Margin	13.1%	12.5%	13.1%	12.6%