Multiconsult ASA
OSE:MULTI.OL
120 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 5,626.259 | 4,868.16 | 4,284.666 | 4,186.161 | 4,068.683 | 3,908.638 | 3,375.399 | 2,968.069 | 2,554.701 | 2,265.627 | 2,118.663 | 1,850.271 | 1,739.457 |
| Cost of Revenue
| 4,625.471 | 678.934 | 480.93 | 525.225 | 632.848 | 573.791 | 397.758 | 363.448 | 307.033 | 279.118 | 315.772 | 240.113 | 268.931 |
| Gross Profit
| 1,000.788 | 4,189.226 | 3,803.736 | 3,660.936 | 3,435.835 | 3,334.847 | 2,977.641 | 2,604.621 | 2,247.668 | 1,986.509 | 1,802.891 | 1,610.158 | 1,470.526 |
| Gross Profit Ratio
| 0.178 | 0.861 | 0.888 | 0.875 | 0.844 | 0.853 | 0.882 | 0.878 | 0.88 | 0.877 | 0.851 | 0.87 | 0.845 |
| Reseach & Development Expenses
| 9.5 | 12.3 | 9.6 | 8.9 | 12.3 | 7.6 | 11.9 | 17.6 | 16.9 | 0 | 26 | 24 | 24.803 |
| General & Administrative Expenses
| 258.87 | 226.594 | 45.64 | 43.423 | 54.686 | 52.478 | 66.397 | 45.778 | 32.423 | 25.945 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 25.654 | 23.242 | 15.22 | 14.519 | 16.116 | 23.085 | 21.468 | 17.071 | 12.186 | 10.512 | 0 | 0 | 0 |
| SG&A
| 586.84 | 249.836 | 60.86 | 57.942 | 70.802 | 75.563 | 87.865 | 62.849 | 44.609 | 36.457 | 0 | 0 | 0 |
| Other Expenses
| 0 | 3,533.796 | 3,393.985 | 3,191.677 | 3,256.783 | 3,160.099 | 2,771.063 | 2,253.462 | 2,027.23 | 1,737.182 | 0.001 | 1,451.45 | 1,342.035 |
| Operating Expenses
| 596.34 | 3,783.632 | 3,454.845 | 3,249.619 | 3,327.585 | 3,235.662 | 2,858.928 | 2,316.311 | 2,071.839 | 1,773.639 | 1,644.683 | 1,475.45 | 1,366.838 |
| Operating Income
| 404.448 | 403.125 | 348.864 | 371.047 | 106.329 | 99.003 | 117.953 | 289.584 | 175.086 | 211.841 | 138.769 | 123.023 | 103.688 |
| Operating Income Ratio
| 0.072 | 0.083 | 0.081 | 0.089 | 0.026 | 0.025 | 0.035 | 0.098 | 0.069 | 0.094 | 0.065 | 0.066 | 0.06 |
| Total Other Income Expenses Net
| -21.55 | -16.082 | -37.698 | -41.697 | -52.898 | -9.101 | -11.023 | -0.578 | 22.034 | 14.738 | -16.312 | -1.077 | 8.406 |
| Income Before Tax
| 382.898 | 387.043 | 311.166 | 329.35 | 53.431 | 90.085 | 107.691 | 287.732 | 197.863 | 227.608 | 141.896 | 133.631 | 112.094 |
| Income Before Tax Ratio
| 0.068 | 0.08 | 0.073 | 0.079 | 0.013 | 0.023 | 0.032 | 0.097 | 0.077 | 0.1 | 0.067 | 0.072 | 0.064 |
| Income Tax Expense
| 78.907 | 84.028 | 76.5 | 80.141 | 18.32 | 26.528 | 28.157 | 73.964 | 47.754 | 60.899 | 45.008 | 39.06 | 33.654 |
| Net Income
| 318.118 | 303.015 | 234.666 | 249.209 | 35.11 | 63.557 | 79.534 | 213.768 | 150.109 | 166.708 | 96.888 | 94.571 | 78.44 |
| Net Income Ratio
| 0.057 | 0.062 | 0.055 | 0.06 | 0.009 | 0.016 | 0.024 | 0.072 | 0.059 | 0.074 | 0.046 | 0.051 | 0.045 |
| EPS
| 11.56 | 11.06 | 8.67 | 9.25 | 1.3 | 2.36 | 3.01 | 8.15 | 5.73 | 6.35 | 63.3 | 36.05 | 2.99 |
| EPS Diluted
| 11.56 | 11.06 | 8.67 | 9.25 | 1.3 | 2.36 | 3.01 | 8.15 | 5.73 | 6.35 | 63.3 | 36.05 | 2.99 |
| EBITDA
| 652.535 | 639.498 | 541.466 | 607.742 | 295.981 | 152.549 | 163.235 | 334.546 | 241.634 | 265.36 | 191.383 | 175.11 | 155.81 |
| EBITDA Ratio
| 0.116 | 0.131 | 0.126 | 0.145 | 0.073 | 0.039 | 0.048 | 0.113 | 0.095 | 0.117 | 0.09 | 0.095 | 0.09 |