PIXEL STUDIO AS

0154 OSLO

Finances

Share Ownership

Return on Equity

−12,89 %

Current Ratio

4,53

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 936 000	1 236 000	424 000	1 137 000
Net Income	−74 000	192 000	−98 000	286 000
Total Assets	725 000	726 000	430 000	808 000
Total Equity	574 000	596 000	404 000	505 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 936 000	1 236 000	424 000	1 137 000
Expenditure	2 066 000	990 000	418 000	851 000
Operating Profit	−130 000	246 000	6 000	286 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Earnings Before Tax	−130 000	246 000	6 000	286 000
Tax	−56 000	54 000	104 000	0
Net Income	−74 000	192 000	−98 000	286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	725 000	726 000	430 000	808 000
Total Assets	725 000	726 000	430 000	808 000
Total Retained Equity	550 000	572 000	380 000	481 000
Total Equity	574 000	596 000	404 000	505 000
Total Long-Term Debt	43 000	46 000	45 000	43 000
Total Current Debt	160 000	160 000	−18 000	260 000
Total Equity and Debt	777 000	803 000	430 000	808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 936 000	1 236 000	424 000	1 137 000
Other Income	0	0	0	0
Revenue	1 936 000	1 236 000	424 000	1 137 000
Cost of Goods Sold	897 000	637 000	132 000	158 000
Salary Costs	1 101 000	334 000	209 000	472 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 066 000	990 000	418 000	851 000
Operating Profit	−130 000	246 000	6 000	286 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	−74 000	192 000	−98 000	286 000

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	485 000	378 000	216 000	397 000
Total Current Assets	725 000	726 000	430 000	808 000
Total Assets	725 000	726 000	430 000	808 000
Total Equity	574 000	596 000	404 000	505 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	43 000	46 000	45 000	43 000
Creditors	0	0	0	0
Unpaid Taxes	154 000	108 000	101 000	28 000
Dividends	0	0	0	0
Other Current Debt	6 000	0	−120 000	143 000
Total Current Debt	160 000	160 000	−18 000	260 000
Total Equity and Debt	777 000	803 000	430 000	808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,89 %	32,21 %	−24,26 %	56,63 %
Debt-to-Equity Ratio	0,07	0,08	0,11	0,09
Operating Profit Margin	−6,71 %	19,9 %	1,42 %	25,15 %
Current Ratio	4,53	4,54	−23,89	3,11
Quick Ratio	4,53	4,54	−23,89	3,11
Equity Ratio	0,79	0,82	0,94	0,63
Gross Profit Margin	53,67 %	48,46 %	68,87 %	86,1 %