PIKSELSMIA AS

6020 ÅLESUND

Finances

Share Ownership

Return on Equity

−318,94 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 216 000	4 383 000	3 446 000	3 929 000
Net Income	−421 000	403 000	61 000	−67 000
Total Assets	609 000	1 432 000	1 253 000	876 000
Total Equity	132 000	552 000	150 000	89 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 216 000	4 383 000	3 446 000	3 929 000
Expenditure	3 753 000	3 944 000	3 365 000	3 979 000
Operating Profit	−537 000	439 000	81 000	−50 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	20 000	17 000
Financial Balance	−2 000	0	−20 000	−17 000
Earnings Before Tax	−539 000	439 000	61 000	−67 000
Tax	−119 000	36 000	0	0
Net Income	−421 000	403 000	61 000	−67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	119 000	0	0	133 000
Total Current Assets	491 000	1 432 000	1 253 000	743 000
Total Assets	609 000	1 432 000	1 253 000	876 000
Total Retained Equity	102 000	522 000	120 000	59 000
Total Equity	132 000	552 000	150 000	89 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	477 000	880 000	1 103 000	788 000
Total Equity and Debt	609 000	1 432 000	1 253 000	876 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 216 000	4 383 000	3 380 000	3 929 000
Other Income	0	0	65 000	0
Revenue	3 216 000	4 383 000	3 446 000	3 929 000
Cost of Goods Sold	0	6 000	42 000	88 000
Salary Costs	2 755 000	3 013 000	2 366 000	2 724 000
Depreciation	0	0	133 000	233 000
Impairment	0	0	0	0
Expenditure	3 753 000	3 944 000	3 365 000	3 979 000
Operating Profit	−537 000	439 000	81 000	−50 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	20 000	17 000
Financial Balance	−2 000	0	−20 000	−17 000
Dividends	0	0	0	0
Net Income	−421 000	403 000	61 000	−67 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	119 000	0	0	133 000
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	0	0	0	0
Total Fixed Assets	119 000	0	0	133 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	290 000	507 000	579 000	104 000
Total Current Assets	491 000	1 432 000	1 253 000	743 000
Total Assets	609 000	1 432 000	1 253 000	876 000
Total Equity	132 000	552 000	150 000	89 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	110 000	156 000	421 000	59 000
Unpaid Taxes	104 000	398 000	491 000	327 000
Dividends	0	0	0	0
Other Current Debt	264 000	289 000	191 000	224 000
Total Current Debt	477 000	880 000	1 103 000	788 000
Total Equity and Debt	609 000	1 432 000	1 253 000	876 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−318,94 %	73,01 %	40,67 %	−75,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−16,7 %	10,02 %	2,35 %	−1,27 %
Current Ratio	1,03	1,63	1,14	0,94
Quick Ratio	1,03	1,63	1,14	0,94
Equity Ratio	0,22	0,39	0,12	0,1
Gross Profit Margin	100 %	99,86 %	98,78 %	97,76 %