X GAS AS

5244 FANA

Finances

Share Ownership

Return on Equity

−22,86 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−2 086 000	−1 167 000	−173 000	−81 000
Total Assets	10 118 000	7 949 000	3 587 000	1 600 000
Total Equity	9 127 000	7 672 000	2 607 000	1 030 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	2 086 000	1 167 000	173 000	81 000
Operating Profit	−2 086 000	−1 166 000	−173 000	−81 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−2 086 000	−1 167 000	−173 000	−81 000
Tax	0	0	0	0
Net Income	−2 086 000	−1 167 000	−173 000	−81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 123 000	4 678 000	2 032 000	1 197 000
Total Current Assets	995 000	3 271 000	1 554 000	403 000
Total Assets	10 118 000	7 949 000	3 587 000	1 600 000
Total Retained Equity	0	0	−540 000	−367 000
Total Equity	9 127 000	7 672 000	2 607 000	1 030 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	991 000	277 000	979 000	570 000
Total Equity and Debt	10 118 000	7 949 000	3 587 000	1 600 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	1 000	0	0	0
Salary Costs	675 000	367 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 086 000	1 167 000	173 000	81 000
Operating Profit	−2 086 000	−1 166 000	−173 000	−81 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−2 086 000	−1 167 000	−173 000	−81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 911 000	4 678 000	2 032 000	1 197 000
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	212 000	0	0	0
Total Fixed Assets	9 123 000	4 678 000	2 032 000	1 197 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	903 000	2 916 000	1 508 000	229 000
Total Current Assets	995 000	3 271 000	1 554 000	403 000
Total Assets	10 118 000	7 949 000	3 587 000	1 600 000
Total Equity	9 127 000	7 672 000	2 607 000	1 030 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	37 000	0	32 000	0
Unpaid Taxes	127 000	95 000	0	0
Dividends	0	0	0	0
Other Current Debt	826 000	182 000	948 000	570 000
Total Current Debt	991 000	277 000	979 000	570 000
Total Equity and Debt	10 118 000	7 949 000	3 587 000	1 600 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,86 %	−15,21 %	−6,64 %	−7,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1	11,81	1,59	0,71
Quick Ratio	1	11,81	1,59	0,71
Equity Ratio	0,9	0,97	0,73	0,64
Gross Profit Margin	-	-	-	-