BYX DIGITAL AS

0164 OSLO

Finances

Share Ownership

Return on Equity

15,34 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 895 000	21 948 000	16 334 000	10 929 000
Net Income	652 000	4 030 000	3 036 000	1 623 000
Total Assets	8 959 000	12 204 000	9 321 000	5 192 000
Total Equity	4 250 000	3 598 000	2 568 000	1 531 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 895 000	21 948 000	16 334 000	10 929 000
Expenditure	24 053 000	16 854 000	12 463 000	8 863 000
Operating Profit	841 000	5 094 000	3 870 000	2 066 000
Financial Income	32 000	88 000	35 000	21 000
Financial Costs	37 000	14 000	9 000	7 000
Financial Balance	−5 000	74 000	26 000	14 000
Earnings Before Tax	837 000	5 167 000	3 896 000	2 080 000
Tax	184 000	1 137 000	859 000	458 000
Net Income	652 000	4 030 000	3 036 000	1 623 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 057 000	1 221 000	737 000	70 000
Total Current Assets	7 902 000	10 983 000	8 584 000	5 121 000
Total Assets	8 959 000	12 204 000	9 321 000	5 192 000
Total Retained Equity	4 211 000	3 559 000	2 529 000	1 492 000
Total Equity	4 250 000	3 598 000	2 568 000	1 531 000
Total Long-Term Debt	1 000	11 000	0	10 000
Total Current Debt	4 709 000	8 596 000	6 754 000	3 651 000
Total Equity and Debt	8 959 000	12 204 000	9 321 000	5 192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 852 000	21 933 000	16 334 000	10 929 000
Other Income	42 000	15 000	0	0
Revenue	24 895 000	21 948 000	16 334 000	10 929 000
Cost of Goods Sold	2 774 000	2 047 000	1 283 000	779 000
Salary Costs	16 629 000	12 503 000	9 859 000	6 904 000
Depreciation	423 000	277 000	133 000	0
Impairment	0	0	0	0
Expenditure	24 053 000	16 854 000	12 463 000	8 863 000
Operating Profit	841 000	5 094 000	3 870 000	2 066 000
Financial Income	32 000	88 000	35 000	21 000
Financial Costs	37 000	14 000	9 000	7 000
Financial Balance	−5 000	74 000	26 000	14 000
Dividends	0	3 000 000	2 000 000	1 000 000
Net Income	652 000	4 030 000	3 036 000	1 623 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	400 000	667 000	0
Total Intangible Assets	133 000	400 000	667 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	455 000	352 000	0	0
Total Tangible Assets	455 000	352 000	0	0
Total Fiancial Fixed Assets	469 000	469 000	70 000	70 000
Total Fixed Assets	1 057 000	1 221 000	737 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 750 000	7 485 000	5 591 000	2 699 000
Total Current Assets	7 902 000	10 983 000	8 584 000	5 121 000
Total Assets	8 959 000	12 204 000	9 321 000	5 192 000
Total Equity	4 250 000	3 598 000	2 568 000	1 531 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	11 000	0	10 000
Creditors	597 000	805 000	358 000	412 000
Unpaid Taxes	1 759 000	1 694 000	1 579 000	1 077 000
Dividends	0	3 000 000	2 000 000	1 000 000
Other Current Debt	2 158 000	1 970 000	1 946 000	707 000
Total Current Debt	4 709 000	8 596 000	6 754 000	3 651 000
Total Equity and Debt	8 959 000	12 204 000	9 321 000	5 192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,34 %	112,01 %	118,22 %	106,01 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	3,38 %	23,21 %	23,69 %	18,9 %
Current Ratio	1,68	1,28	1,27	1,4
Quick Ratio	1,68	1,28	1,27	1,4
Equity Ratio	0,47	0,29	0,28	0,29
Gross Profit Margin	88,86 %	90,67 %	92,15 %	92,87 %