SIXER AS

0874 OSLO

Finances

Return on Equity

0 %

Current Ratio

0,64

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	121 000	264 000	333 000	309 000
Net Income	0	124 000	39 000	18 000
Total Assets	339 000	346 000	224 000	145 000
Total Equity	138 000	238 000	113 000	59 000

Income (NOK)	2022	2021	2020	2019
Revenue	121 000	264 000	333 000	309 000
Expenditure	120 000	96 000	277 000	284 000
Operating Profit	0	169 000	55 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	3 000	0
Financial Balance	0	−7 000	−3 000	0
Earnings Before Tax	0	162 000	52 000	25 000
Tax	0	38 000	13 000	7 000
Net Income	0	124 000	39 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	217 000	117 000	108 000	78 000
Total Current Assets	122 000	229 000	115 000	67 000
Total Assets	339 000	346 000	224 000	145 000
Total Retained Equity	93 000	193 000	68 000	29 000
Total Equity	138 000	238 000	113 000	59 000
Total Long-Term Debt	10 000	57 000	37 000	37 000
Total Current Debt	191 000	51 000	73 000	49 000
Total Equity and Debt	339 000	346 000	224 000	145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	121 000	264 000	333 000	309 000
Other Income	0	0	0	0
Revenue	121 000	264 000	333 000	309 000
Cost of Goods Sold	0	0	0	0
Salary Costs	97 000	33 000	71 000	219 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	120 000	96 000	277 000	284 000
Operating Profit	0	169 000	55 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	3 000	0
Financial Balance	0	−7 000	−3 000	0
Dividends	0	0	0	0
Net Income	0	124 000	39 000	18 000

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	217 000	117 000	108 000	78 000
Total Fixed Assets	217 000	117 000	108 000	78 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	86 000	132 000	115 000	67 000
Total Current Assets	122 000	229 000	115 000	67 000
Total Assets	339 000	346 000	224 000	145 000
Total Equity	138 000	238 000	113 000	59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	57 000	37 000	37 000
Creditors	0	0	26 000	5 000
Unpaid Taxes	31 000	5 000	12 000	17 000
Dividends	0	0	0	0
Other Current Debt	160 000	8 000	22 000	20 000
Total Current Debt	191 000	51 000	73 000	49 000
Total Equity and Debt	339 000	346 000	224 000	145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	52,1 %	34,51 %	30,51 %
Debt-to-Equity Ratio	0,07	0,24	0,33	0,63
Operating Profit Margin	0 %	64,02 %	16,52 %	8,09 %
Current Ratio	0,64	4,49	1,58	1,37
Quick Ratio	0,64	4,49	1,58	1,37
Equity Ratio	0,41	0,69	0,5	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %