PIXEL PERFECT AS

1534 MOSS

Finances

Share Ownership

Return on Equity

16,87 %

Current Ratio

2,29

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 251 000	24 683 000	19 305 000	13 459 000
Net Income	1 322 000	654 000	1 905 000	416 000
Total Assets	13 893 000	12 417 000	10 085 000	7 722 000
Total Equity	7 838 000	6 843 000	2 545 000	789 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 251 000	24 683 000	19 305 000	13 459 000
Expenditure	24 445 000	23 694 000	16 763 000	12 817 000
Operating Profit	1 807 000	990 000	2 543 000	641 000
Financial Income	16 000	14 000	12 000	0
Financial Costs	66 000	22 000	33 000	8 000
Financial Balance	−50 000	−8 000	−21 000	−8 000
Earnings Before Tax	1 757 000	982 000	2 521 000	634 000
Tax	435 000	328 000	616 000	217 000
Net Income	1 322 000	654 000	1 905 000	416 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 688 000	3 398 000	3 679 000	3 141 000
Total Current Assets	10 205 000	9 020 000	6 406 000	4 582 000
Total Assets	13 893 000	12 417 000	10 085 000	7 722 000
Total Retained Equity	3 730 000	2 735 000	2 515 000	759 000
Total Equity	7 838 000	6 843 000	2 545 000	789 000
Total Long-Term Debt	1 605 000	986 000	4 321 000	770 000
Total Current Debt	4 450 000	4 588 000	3 219 000	6 164 000
Total Equity and Debt	13 893 000	12 417 000	10 085 000	7 722 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 251 000	24 407 000	19 305 000	13 459 000
Other Income	0	276 000	0	0
Revenue	26 251 000	24 683 000	19 305 000	13 459 000
Cost of Goods Sold	8 988 000	9 459 000	5 905 000	4 748 000
Salary Costs	7 519 000	6 685 000	5 560 000	3 481 000
Depreciation	1 783 000	1 816 000	1 379 000	1 420 000
Impairment	0	0	0	0
Expenditure	24 445 000	23 694 000	16 763 000	12 817 000
Operating Profit	1 807 000	990 000	2 543 000	641 000
Financial Income	16 000	14 000	12 000	0
Financial Costs	66 000	22 000	33 000	8 000
Financial Balance	−50 000	−8 000	−21 000	−8 000
Dividends	300 000	433 000	100 000	150 000
Net Income	1 322 000	654 000	1 905 000	416 000

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	3 688 000	3 398 000	3 679 000	3 141 000
Total Tangible Assets	3 688 000	3 398 000	3 679 000	3 141 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 688 000	3 398 000	3 679 000	3 141 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 585 000	5 389 000	3 801 000	2 623 000
Total Current Assets	10 205 000	9 020 000	6 406 000	4 582 000
Total Assets	13 893 000	12 417 000	10 085 000	7 722 000
Total Equity	7 838 000	6 843 000	2 545 000	789 000
Short-Term Group Debt	35 000	0	63 000	0
Total Long-Term Debt	1 605 000	986 000	4 321 000	770 000
Creditors	1 807 000	1 624 000	1 275 000	1 072 000
Unpaid Taxes	1 003 000	1 205 000	619 000	606 000
Dividends	300 000	433 000	100 000	150 000
Other Current Debt	877 000	889 000	561 000	4 118 000
Total Current Debt	4 450 000	4 588 000	3 219 000	6 164 000
Total Equity and Debt	13 893 000	12 417 000	10 085 000	7 722 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,87 %	9,56 %	74,85 %	52,72 %
Debt-to-Equity Ratio	0,2	0,14	1,7	0,98
Operating Profit Margin	6,88 %	4,01 %	13,17 %	4,76 %
Current Ratio	2,29	1,97	1,99	0,74
Quick Ratio	2,29	1,97	1,99	0,74
Equity Ratio	0,56	0,55	0,25	0,1
Gross Profit Margin	65,76 %	61,68 %	69,41 %	64,72 %