PIXEL AS

7067 TRONDHEIM

Finances

Return on Equity

28,67 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 406 000	780 000	450 000	1 035 000
Net Income	453 000	−19 000	−263 000	669 000
Total Assets	3 500 000	2 750 000	2 650 000	3 437 000
Total Equity	1 580 000	2 527 000	2 546 000	3 059 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 406 000	780 000	450 000	1 035 000
Expenditure	1 661 000	971 000	577 000	745 000
Operating Profit	745 000	−190 000	−127 000	291 000
Financial Income	584 000	362 000	4 000	445 000
Financial Costs	708 000	233 000	168 000	0
Financial Balance	−124 000	129 000	−164 000	445 000
Earnings Before Tax	621 000	−61 000	−290 000	735 000
Tax	169 000	−42 000	−28 000	66 000
Net Income	453 000	−19 000	−263 000	669 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	200 000	246 000	231 000	212 000
Total Current Assets	3 300 000	2 503 000	2 418 000	3 225 000
Total Assets	3 500 000	2 750 000	2 650 000	3 437 000
Total Retained Equity	1 475 000	2 422 000	2 441 000	2 954 000
Total Equity	1 580 000	2 527 000	2 546 000	3 059 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 920 000	223 000	104 000	378 000
Total Equity and Debt	3 500 000	2 750 000	2 650 000	3 437 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 406 000	798 000	424 000	1 035 000
Other Income	1 000 000	−18 000	26 000	0
Revenue	2 406 000	780 000	450 000	1 035 000
Cost of Goods Sold	283 000	184 000	46 000	97 000
Salary Costs	1 225 000	623 000	308 000	382 000
Depreciation	0	0	9 000	18 000
Impairment	0	0	0	0
Expenditure	1 661 000	971 000	577 000	745 000
Operating Profit	745 000	−190 000	−127 000	291 000
Financial Income	584 000	362 000	4 000	445 000
Financial Costs	708 000	233 000	168 000	0
Financial Balance	−124 000	129 000	−164 000	445 000
Dividends	1 400 000	0	250 000	0
Net Income	453 000	−19 000	−263 000	669 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	46 000	31 000	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	9 000
Total Tangible Assets	0	0	0	9 000
Total Fiancial Fixed Assets	200 000	200 000	200 000	200 000
Total Fixed Assets	200 000	246 000	231 000	212 000
Stock	0	0	0	0
Total Investments	652 000	1 918 000	1 988 000	2 751 000
Cash, Bank	2 145 000	380 000	25 000	185 000
Total Current Assets	3 300 000	2 503 000	2 418 000	3 225 000
Total Assets	3 500 000	2 750 000	2 650 000	3 437 000
Total Equity	1 580 000	2 527 000	2 546 000	3 059 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	14 000	0	17 000
Unpaid Taxes	284 000	151 000	76 000	247 000
Dividends	1 400 000	0	250 000	0
Other Current Debt	113 000	57 000	27 000	49 000
Total Current Debt	1 920 000	223 000	104 000	378 000
Total Equity and Debt	3 500 000	2 750 000	2 650 000	3 437 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,67 %	−0,75 %	−10,33 %	21,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,96 %	−24,36 %	−28,22 %	28,12 %
Current Ratio	1,72	11,22	23,25	8,53
Quick Ratio	1,72	11,22	23,25	8,53
Equity Ratio	0,45	0,92	0,96	0,89
Gross Profit Margin	88,24 %	76,41 %	89,78 %	90,63 %