XLAYER TECHNOLOGIES AS

0152 OSLO

Finances

Share Ownership

Return on Equity

−212,73 %

Current Ratio

0,45

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	965 000	1 437 000	680 000	1 380 000
Net Income	117 000	−77 000	−125 000	−594 000
Total Assets	45 000	178 000	484 000	1 016 000
Total Equity	−55 000	−171 000	−94 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	965 000	1 437 000	680 000	1 380 000
Expenditure	846 000	1 514 000	806 000	1 974 000
Operating Profit	120 000	−76 000	−126 000	−593 000
Financial Income	0	0	3 000	0
Financial Costs	3 000	1 000	2 000	1 000
Financial Balance	−3 000	−1 000	1 000	−1 000
Earnings Before Tax	117 000	−77 000	−125 000	−594 000
Tax	0	0	0	0
Net Income	117 000	−77 000	−125 000	−594 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	101 000	251 000	401 000
Total Current Assets	45 000	77 000	234 000	616 000
Total Assets	45 000	178 000	484 000	1 016 000
Total Retained Equity	−145 000	−262 000	−185 000	−600 000
Total Equity	−55 000	−171 000	−94 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	100 000	350 000	579 000	986 000
Total Equity and Debt	45 000	178 000	484 000	1 016 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	965 000	1 437 000	680 000	880 000
Other Income	0	0	0	500 000
Revenue	965 000	1 437 000	680 000	1 380 000
Cost of Goods Sold	0	1 000	2 000	0
Salary Costs	686 000	1 261 000	439 000	1 362 000
Depreciation	101 000	150 000	150 000	150 000
Impairment	0	0	0	0
Expenditure	846 000	1 514 000	806 000	1 974 000
Operating Profit	120 000	−76 000	−126 000	−593 000
Financial Income	0	0	3 000	0
Financial Costs	3 000	1 000	2 000	1 000
Financial Balance	−3 000	−1 000	1 000	−1 000
Dividends	0	0	0	0
Net Income	117 000	−77 000	−125 000	−594 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	101 000	251 000	401 000
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	0	101 000	251 000	401 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	45 000	59 000	31 000	67 000
Total Current Assets	45 000	77 000	234 000	616 000
Total Assets	45 000	178 000	484 000	1 016 000
Total Equity	−55 000	−171 000	−94 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	5 000	476 000	720 000
Unpaid Taxes	11 000	201 000	34 000	117 000
Dividends	0	0	0	0
Other Current Debt	84 000	143 000	69 000	149 000
Total Current Debt	100 000	350 000	579 000	986 000
Total Equity and Debt	45 000	178 000	484 000	1 016 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−212,73 %	45,03 %	132,98 %	−1 916,13 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	12,44 %	−5,29 %	−18,53 %	−42,97 %
Current Ratio	0,45	0,22	0,4	0,62
Quick Ratio	0,45	0,22	0,4	0,62
Equity Ratio	−1,22	−0,96	−0,19	0,03
Gross Profit Margin	100 %	99,93 %	99,71 %	100 %