AXIR AS

5058 BERGEN

Finances

Share Ownership

Return on Equity

82,53 %

Current Ratio

14,39

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	848 000	143 000	3 085 000	635 000
Net Income	685 000	−5 000	−427 000	292 000
Total Assets	1 121 000	3 866 000	3 006 000	1 735 000
Total Equity	830 000	108 000	113 000	413 000

Income (NOK)	2022	2021	2020	2019
Revenue	848 000	143 000	3 085 000	635 000
Expenditure	122 000	148 000	3 483 000	245 000
Operating Profit	726 000	−5 000	−397 000	390 000
Financial Income	0	0	1 000	0
Financial Costs	18 000	0	32 000	1 000
Financial Balance	−18 000	0	−31 000	−1 000
Earnings Before Tax	708 000	−5 000	−427 000	389 000
Tax	22 000	0	0	97 000
Net Income	685 000	−5 000	−427 000	292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	1 233 000	1 233 000	1 150 000
Total Current Assets	1 094 000	2 633 000	1 773 000	585 000
Total Assets	1 121 000	3 866 000	3 006 000	1 735 000
Total Retained Equity	770 000	48 000	53 000	383 000
Total Equity	830 000	108 000	113 000	413 000
Total Long-Term Debt	215 000	1 000 000	1 000 000	0
Total Current Debt	76 000	2 758 000	1 893 000	1 322 000
Total Equity and Debt	1 121 000	3 866 000	3 006 000	1 735 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	2 112 000	0
Other Income	848 000	143 000	973 000	635 000
Revenue	848 000	143 000	3 085 000	635 000
Cost of Goods Sold	0	0	282 000	141 000
Salary Costs	0	0	2 141 000	0
Depreciation	0	0	4 000	0
Impairment	0	0	0	0
Expenditure	122 000	148 000	3 483 000	245 000
Operating Profit	726 000	−5 000	−397 000	390 000
Financial Income	0	0	1 000	0
Financial Costs	18 000	0	32 000	1 000
Financial Balance	−18 000	0	−31 000	−1 000
Dividends	0	0	0	0
Net Income	685 000	−5 000	−427 000	292 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	27 000	27 000	0
Real Eastate	0	1 206 000	1 206 000	1 150 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	1 206 000	1 206 000	1 150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	1 233 000	1 233 000	1 150 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	712 000	1 398 000	638 000	151 000
Total Current Assets	1 094 000	2 633 000	1 773 000	585 000
Total Assets	1 121 000	3 866 000	3 006 000	1 735 000
Total Equity	830 000	108 000	113 000	413 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	215 000	1 000 000	1 000 000	0
Creditors	15 000	1 506 000	289 000	118 000
Unpaid Taxes	0	−167 000	42 000	0
Dividends	0	0	0	0
Other Current Debt	0	1 351 000	1 493 000	1 107 000
Total Current Debt	76 000	2 758 000	1 893 000	1 322 000
Total Equity and Debt	1 121 000	3 866 000	3 006 000	1 735 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,53 %	−4,63 %	−377,88 %	70,7 %
Debt-to-Equity Ratio	0,26	9,26	8,85	0
Operating Profit Margin	85,61 %	−3,5 %	−12,87 %	61,42 %
Current Ratio	14,39	0,95	0,94	0,44
Quick Ratio	14,39	0,95	0,94	0,44
Equity Ratio	0,74	0,03	0,04	0,24
Gross Profit Margin	100 %	100 %	90,86 %	77,8 %