AXANO OSLO AS

0151 OSLO

Finances

Share Ownership

Return on Equity

27,58 %

Current Ratio

1,75

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2021	2020	2019	2018
Revenue	7 464 000	7 736 000	0	0
Net Income	251 000	743 000	−5 000	−11 000
Total Assets	2 062 000	2 354 000	137 000	139 000
Total Equity	910 000	659 000	116 000	121 000

Income (NOK)	2021	2020	2019	2018
Revenue	7 464 000	7 736 000	0	0
Expenditure	7 162 000	6 706 000	5 000	11 000
Operating Profit	302 000	1 030 000	−5 000	−11 000
Financial Income	8 000	3 000	0	0
Financial Costs	1 000	2 000	0	0
Financial Balance	7 000	1 000	0	0
Earnings Before Tax	309 000	1 032 000	−5 000	−11 000
Tax	58 000	289 000	0	0
Net Income	251 000	743 000	−5 000	−11 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	293 000	267 000	0	0
Total Current Assets	1 769 000	2 087 000	137 000	139 000
Total Assets	2 062 000	2 354 000	137 000	139 000
Total Retained Equity	880 000	629 000	86 000	91 000
Total Equity	910 000	659 000	116 000	121 000
Total Long-Term Debt	140 000	0	0	0
Total Current Debt	1 012 000	1 695 000	21 000	18 000
Total Equity and Debt	2 062 000	2 354 000	137 000	139 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	7 303 000	7 635 000	0	0
Other Income	161 000	102 000	0	0
Revenue	7 464 000	7 736 000	0	0
Cost of Goods Sold	1 213 000	769 000	0	0
Salary Costs	3 717 000	3 976 000	0	0
Depreciation	173 000	133 000	0	0
Impairment	0	0	0	0
Expenditure	7 162 000	6 706 000	5 000	11 000
Operating Profit	302 000	1 030 000	−5 000	−11 000
Financial Income	8 000	3 000	0	0
Financial Costs	1 000	2 000	0	0
Financial Balance	7 000	1 000	0	0
Dividends	0	200 000	0	0
Net Income	251 000	743 000	−5 000	−11 000

Balance details (NOK)	2021	2020	2019	2018
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	293 000	267 000	0	0
Total Tangible Assets	293 000	267 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	293 000	267 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	512 000	240 000	2 000	2 000
Total Current Assets	1 769 000	2 087 000	137 000	139 000
Total Assets	2 062 000	2 354 000	137 000	139 000
Total Equity	910 000	659 000	116 000	121 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	140 000	0	0	0
Creditors	277 000	413 000	0	5 000
Unpaid Taxes	393 000	374 000	0	0
Dividends	0	200 000	0	0
Other Current Debt	284 000	419 000	21 000	13 000
Total Current Debt	1 012 000	1 695 000	21 000	18 000
Total Equity and Debt	2 062 000	2 354 000	137 000	139 000

Financial indicators	2021	2020	2019	2018
Return on Equity	27,58 %	112,75 %	−4,31 %	−9,09 %
Debt-to-Equity Ratio	0,15	0	0	0
Operating Profit Margin	4,05 %	13,31 %	-	-
Current Ratio	1,75	1,23	6,52	7,72
Quick Ratio	1,75	1,23	6,52	7,72
Equity Ratio	0,44	0,28	0,85	0,87
Gross Profit Margin	83,75 %	90,06 %	-	-