ANAXO FORVALTNING AS

0161 OSLO

Finances

Share Ownership

Return on Equity

172,4 %

Current Ratio

1,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 069 000	54 983 000	27 304 000	27 730 000
Net Income	9 294 000	15 364 000	8 082 000	7 504 000
Total Assets	20 433 000	44 378 000	17 903 000	19 521 000
Total Equity	5 391 000	5 097 000	4 733 000	4 651 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 069 000	54 983 000	27 304 000	27 730 000
Expenditure	17 837 000	34 536 000	16 612 000	17 829 000
Operating Profit	12 232 000	20 447 000	10 692 000	9 902 000
Financial Income	339 000	105 000	132 000	191 000
Financial Costs	6 000	0	0	1 000
Financial Balance	333 000	105 000	132 000	190 000
Earnings Before Tax	12 566 000	20 552 000	10 823 000	10 092 000
Tax	3 272 000	5 188 000	2 741 000	2 588 000
Net Income	9 294 000	15 364 000	8 082 000	7 504 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	100 000	139 000	179 000
Total Current Assets	20 368 000	44 278 000	17 764 000	19 342 000
Total Assets	20 433 000	44 378 000	17 903 000	19 521 000
Total Retained Equity	5 191 000	2 201 000	1 837 000	1 755 000
Total Equity	5 391 000	5 097 000	4 733 000	4 651 000
Total Long-Term Debt	0	0	3 000	5 000
Total Current Debt	15 042 000	39 281 000	13 167 000	14 865 000
Total Equity and Debt	20 433 000	44 378 000	17 903 000	19 521 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 069 000	54 983 000	27 304 000	27 730 000
Other Income	0	0	0	0
Revenue	30 069 000	54 983 000	27 304 000	27 730 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 040 000	29 952 000	12 658 000	14 202 000
Depreciation	40 000	40 000	40 000	20 000
Impairment	0	0	0	0
Expenditure	17 837 000	34 536 000	16 612 000	17 829 000
Operating Profit	12 232 000	20 447 000	10 692 000	9 902 000
Financial Income	339 000	105 000	132 000	191 000
Financial Costs	6 000	0	0	1 000
Financial Balance	333 000	105 000	132 000	190 000
Dividends	9 000 000	15 000 000	8 000 000	7 500 000
Net Income	9 294 000	15 364 000	8 082 000	7 504 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	1 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	60 000	99 000	139 000	179 000
Total Tangible Assets	60 000	99 000	139 000	179 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	65 000	100 000	139 000	179 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 312 000	16 542 000	17 344 000	16 502 000
Total Current Assets	20 368 000	44 278 000	17 764 000	19 342 000
Total Assets	20 433 000	44 378 000	17 903 000	19 521 000
Total Equity	5 391 000	5 097 000	4 733 000	4 651 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	5 000
Creditors	16 000	6 000	3 000	109 000
Unpaid Taxes	1 250 000	3 895 000	1 141 000	1 467 000
Dividends	9 000 000	15 000 000	8 000 000	7 500 000
Other Current Debt	1 500 000	15 188 000	1 280 000	3 206 000
Total Current Debt	15 042 000	39 281 000	13 167 000	14 865 000
Total Equity and Debt	20 433 000	44 378 000	17 903 000	19 521 000

Financial indicators	2022	2021	2020	2019
Return on Equity	172,4 %	301,43 %	170,76 %	161,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,68 %	37,19 %	39,16 %	35,71 %
Current Ratio	1,35	1,13	1,35	1,3
Quick Ratio	1,35	1,13	1,35	1,3
Equity Ratio	0,26	0,11	0,26	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %