AXE DATA AS

8402 SORTLAND

Finances

Share Ownership

Return on Equity

36,49 %

Current Ratio

0,2

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	307 000	479 000	690 000	88 000
Net Income	−27 000	−75 000	78 000	6 000
Total Assets	18 000	104 000	184 000	32 000
Total Equity	−74 000	−47 000	28 000	−50 000

Income (NOK)	2022	2021	2020	2019
Revenue	307 000	479 000	690 000	88 000
Expenditure	331 000	553 000	611 000	82 000
Operating Profit	−25 000	−74 000	78 000	6 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	0	0
Financial Balance	−2 000	−1 000	0	0
Earnings Before Tax	−27 000	−75 000	78 000	6 000
Tax	0	0	0	0
Net Income	−27 000	−75 000	78 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	18 000	104 000	184 000	32 000
Total Assets	18 000	104 000	184 000	32 000
Total Retained Equity	−184 000	−157 000	−82 000	−160 000
Total Equity	−74 000	−47 000	28 000	−50 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	92 000	151 000	156 000	82 000
Total Equity and Debt	18 000	104 000	184 000	32 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	307 000	479 000	690 000	88 000
Other Income	0	0	0	0
Revenue	307 000	479 000	690 000	88 000
Cost of Goods Sold	11 000	130 000	231 000	35 000
Salary Costs	296 000	404 000	322 000	11 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	331 000	553 000	611 000	82 000
Operating Profit	−25 000	−74 000	78 000	6 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	0	0
Financial Balance	−2 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	−27 000	−75 000	78 000	6 000

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	8 000	88 000	67 000	28 000
Total Current Assets	18 000	104 000	184 000	32 000
Total Assets	18 000	104 000	184 000	32 000
Total Equity	−74 000	−47 000	28 000	−50 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	12 000	32 000	0
Unpaid Taxes	18 000	55 000	73 000	5 000
Dividends	0	0	0	0
Other Current Debt	71 000	74 000	50 000	77 000
Total Current Debt	92 000	151 000	156 000	82 000
Total Equity and Debt	18 000	104 000	184 000	32 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,49 %	159,57 %	278,57 %	−12 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	−8,14 %	−15,45 %	11,3 %	6,82 %
Current Ratio	0,2	0,69	1,18	0,39
Quick Ratio	0,2	0,69	1,18	0,39
Equity Ratio	−4,11	−0,45	0,15	−1,56
Gross Profit Margin	96,42 %	72,86 %	66,52 %	60,23 %