AXIO CONSULTING AS

1165 OSLO

Finances

Share Ownership

Return on Equity

539,2 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 869 000	6 617 000	5 820 000	7 327 000
Net Income	674 000	712 000	690 000	680 000
Total Assets	2 781 000	2 964 000	2 316 000	2 272 000
Total Equity	125 000	121 000	119 000	119 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 869 000	6 617 000	5 820 000	7 327 000
Expenditure	5 997 000	5 705 000	4 944 000	6 454 000
Operating Profit	872 000	912 000	876 000	873 000
Financial Income	1 000	1 000	47 000	2 000
Financial Costs	0	0	46 000	1 000
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	872 000	913 000	877 000	874 000
Tax	198 000	201 000	187 000	194 000
Net Income	674 000	712 000	690 000	680 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	1 000
Total Current Assets	2 781 000	2 964 000	2 316 000	2 271 000
Total Assets	2 781 000	2 964 000	2 316 000	2 272 000
Total Retained Equity	24 000	20 000	18 000	18 000
Total Equity	125 000	121 000	119 000	119 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 656 000	2 843 000	2 197 000	2 153 000
Total Equity and Debt	2 781 000	2 964 000	2 316 000	2 272 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 869 000	6 617 000	5 820 000	7 327 000
Other Income	0	0	0	0
Revenue	6 869 000	6 617 000	5 820 000	7 327 000
Cost of Goods Sold	3 974 000	3 543 000	3 008 000	4 639 000
Salary Costs	1 632 000	1 749 000	1 542 000	1 508 000
Depreciation	0	0	1 000	14 000
Impairment	0	0	0	0
Expenditure	5 997 000	5 705 000	4 944 000	6 454 000
Operating Profit	872 000	912 000	876 000	873 000
Financial Income	1 000	1 000	47 000	2 000
Financial Costs	0	0	46 000	1 000
Financial Balance	1 000	1 000	1 000	1 000
Dividends	670 000	710 000	690 000	680 000
Net Income	674 000	712 000	690 000	680 000

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	1 000
Total Tangible Assets	0	0	0	1 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 064 000	1 701 000	1 152 000	486 000
Total Current Assets	2 781 000	2 964 000	2 316 000	2 271 000
Total Assets	2 781 000	2 964 000	2 316 000	2 272 000
Total Equity	125 000	121 000	119 000	119 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 187 000	1 283 000	851 000	717 000
Unpaid Taxes	264 000	286 000	164 000	252 000
Dividends	670 000	710 000	690 000	680 000
Other Current Debt	338 000	363 000	305 000	310 000
Total Current Debt	2 656 000	2 843 000	2 197 000	2 153 000
Total Equity and Debt	2 781 000	2 964 000	2 316 000	2 272 000

Financial indicators	2022	2021	2020	2019
Return on Equity	539,2 %	588,43 %	579,83 %	571,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,69 %	13,78 %	15,05 %	11,91 %
Current Ratio	1,05	1,04	1,05	1,05
Quick Ratio	1,05	1,04	1,05	1,05
Equity Ratio	0,04	0,04	0,05	0,05
Gross Profit Margin	42,15 %	46,46 %	48,32 %	36,69 %