SXICOM AS

4041 HAFRSFJORD

Finances

Share Ownership

Return on Equity

27,82 %

Current Ratio

29,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	290 000	135 000	110 000	343 000
Net Income	195 000	−23 000	−198 000	−345 000
Total Assets	726 000	516 000	645 000	772 000
Total Equity	701 000	505 000	528 000	726 000

Income (NOK)	2022	2021	2020	2019
Revenue	290 000	135 000	110 000	343 000
Expenditure	97 000	163 000	308 000	695 000
Operating Profit	193 000	−28 000	−198 000	−352 000
Financial Income	3 000	10 000	5 000	12 000
Financial Costs	0	4 000	5 000	5 000
Financial Balance	3 000	6 000	0	7 000
Earnings Before Tax	195 000	−23 000	−198 000	−345 000
Tax	0	0	0	0
Net Income	195 000	−23 000	−198 000	−345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	10 000	40 000
Total Current Assets	726 000	516 000	635 000	732 000
Total Assets	726 000	516 000	645 000	772 000
Total Retained Equity	301 000	105 000	128 000	326 000
Total Equity	701 000	505 000	528 000	726 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	25 000	11 000	117 000	46 000
Total Equity and Debt	726 000	516 000	645 000	772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	290 000	135 000	110 000	343 000
Other Income	0	0	0	0
Revenue	290 000	135 000	110 000	343 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	−5 000
Depreciation	0	10 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	97 000	163 000	308 000	695 000
Operating Profit	193 000	−28 000	−198 000	−352 000
Financial Income	3 000	10 000	5 000	12 000
Financial Costs	0	4 000	5 000	5 000
Financial Balance	3 000	6 000	0	7 000
Dividends	0	0	0	0
Net Income	195 000	−23 000	−198 000	−345 000

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	10 000	40 000
Total Tangible Assets	0	0	10 000	40 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	10 000	40 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	316 000	514 000	554 000	467 000
Total Current Assets	726 000	516 000	635 000	732 000
Total Assets	726 000	516 000	645 000	772 000
Total Equity	701 000	505 000	528 000	726 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	24 000	11 000	117 000	0
Unpaid Taxes	0	0	0	33 000
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	12 000
Total Current Debt	25 000	11 000	117 000	46 000
Total Equity and Debt	726 000	516 000	645 000	772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,82 %	−4,55 %	−37,5 %	−47,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	66,55 %	−20,74 %	−180 %	−102,62 %
Current Ratio	29,04	46,91	5,43	15,91
Quick Ratio	29,04	46,91	5,43	15,91
Equity Ratio	0,97	0,98	0,82	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %