PIXELS & BYTES AS

1390 VOLLEN

Finances

Return on Equity

16,7 %

Current Ratio

3,86

Debt-to-Equity Ratio

2,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 774 000	4 999 000	8 493 000	5 759 000
Net Income	161 000	−1 431 000	1 610 000	−1 067 000
Total Assets	4 381 000	4 769 000	6 217 000	2 846 000
Total Equity	964 000	803 000	2 234 000	−126 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 774 000	4 999 000	8 493 000	5 759 000
Expenditure	3 181 000	4 875 000	6 663 000	6 628 000
Operating Profit	593 000	124 000	1 831 000	−869 000
Financial Income	1 000	0	128 000	0
Financial Costs	350 000	1 513 000	140 000	3 000
Financial Balance	−349 000	−1 513 000	−12 000	−3 000
Earnings Before Tax	244 000	−1 388 000	1 819 000	−872 000
Tax	82 000	43 000	208 000	195 000
Net Income	161 000	−1 431 000	1 610 000	−1 067 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	303 000	711 000	1 803 000	113 000
Total Current Assets	4 078 000	4 058 000	4 413 000	2 733 000
Total Assets	4 381 000	4 769 000	6 217 000	2 846 000
Total Retained Equity	934 000	773 000	2 204 000	−156 000
Total Equity	964 000	803 000	2 234 000	−126 000
Total Long-Term Debt	2 361 000	2 999 000	2 702 000	0
Total Current Debt	1 057 000	967 000	1 281 000	2 971 000
Total Equity and Debt	4 381 000	4 769 000	6 217 000	2 846 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 774 000	4 999 000	8 725 000	5 527 000
Other Income	0	0	−232 000	232 000
Revenue	3 774 000	4 999 000	8 493 000	5 759 000
Cost of Goods Sold	2 822 000	4 243 000	5 086 000	4 266 000
Salary Costs	0	0	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 181 000	4 875 000	6 663 000	6 628 000
Operating Profit	593 000	124 000	1 831 000	−869 000
Financial Income	1 000	0	128 000	0
Financial Costs	350 000	1 513 000	140 000	3 000
Financial Balance	−349 000	−1 513 000	−12 000	−3 000
Dividends	0	0	0	0
Net Income	161 000	−1 431 000	1 610 000	−1 067 000

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	303 000	711 000	1 803 000	113 000
Total Fixed Assets	303 000	711 000	1 803 000	113 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	271 000	117 000	76 000
Total Current Assets	4 078 000	4 058 000	4 413 000	2 733 000
Total Assets	4 381 000	4 769 000	6 217 000	2 846 000
Total Equity	964 000	803 000	2 234 000	−126 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 361 000	2 999 000	2 702 000	0
Creditors	589 000	418 000	696 000	734 000
Unpaid Taxes	340 000	506 000	376 000	332 000
Dividends	0	0	0	0
Other Current Debt	45 000	0	0	1 711 000
Total Current Debt	1 057 000	967 000	1 281 000	2 971 000
Total Equity and Debt	4 381 000	4 769 000	6 217 000	2 846 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,7 %	−178,21 %	72,07 %	846,83 %
Debt-to-Equity Ratio	2,45	3,73	1,21	−0
Operating Profit Margin	15,71 %	2,48 %	21,56 %	−15,09 %
Current Ratio	3,86	4,2	3,44	0,92
Quick Ratio	3,86	4,2	3,44	0,92
Equity Ratio	0,22	0,17	0,36	−0,04
Gross Profit Margin	25,23 %	15,12 %	40,12 %	25,92 %