PIXEL ELITE AS

3770 KRAGERØ

Finances

Share Ownership

Return on Equity

41,41 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	6 000	329 000
Net Income	−340 000	−137 000	−123 000	−258 000
Total Assets	32 000	449 000	56 000	101 000
Total Equity	−821 000	−481 000	−345 000	−222 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	6 000	329 000
Expenditure	340 000	134 000	128 000	586 000
Operating Profit	−340 000	−134 000	−122 000	−257 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	1 000	0
Financial Balance	0	−3 000	−1 000	0
Earnings Before Tax	−340 000	−137 000	−123 000	−258 000
Tax	0	0	0	0
Net Income	−340 000	−137 000	−123 000	−258 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	251 000	278 000	53 000	93 000
Total Current Assets	−219 000	172 000	3 000	8 000
Total Assets	32 000	449 000	56 000	101 000
Total Retained Equity	−857 000	−517 000	−381 000	−258 000
Total Equity	−821 000	−481 000	−345 000	−222 000
Total Long-Term Debt	853 000	399 000	399 000	317 000
Total Current Debt	0	531 000	1 000	6 000
Total Equity and Debt	32 000	449 000	56 000	101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	6 000	329 000
Other Income	0	0	0	0
Revenue	0	0	6 000	329 000
Cost of Goods Sold	0	11 000	0	21 000
Salary Costs	0	0	0	0
Depreciation	40 000	0	40 000	26 000
Impairment	0	0	0	0
Expenditure	340 000	134 000	128 000	586 000
Operating Profit	−340 000	−134 000	−122 000	−257 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	1 000	0
Financial Balance	0	−3 000	−1 000	0
Dividends	0	0	0	0
Net Income	−340 000	−137 000	−123 000	−258 000

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	27 000	53 000	53 000	93 000
Total Tangible Assets	27 000	53 000	53 000	93 000
Total Fiancial Fixed Assets	224 000	224 000	0	0
Total Fixed Assets	251 000	278 000	53 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	396 000	2 000	1 000
Total Current Assets	−219 000	172 000	3 000	8 000
Total Assets	32 000	449 000	56 000	101 000
Total Equity	−821 000	−481 000	−345 000	−222 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	853 000	399 000	399 000	317 000
Creditors	0	48 000	1 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	484 000	0	0
Total Current Debt	0	531 000	1 000	6 000
Total Equity and Debt	32 000	449 000	56 000	101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,41 %	28,48 %	35,65 %	116,22 %
Debt-to-Equity Ratio	−1,04	−0,83	−1,16	−1,43
Operating Profit Margin	-	-	−2 033,33 %	−78,12 %
Current Ratio	-	0,32	3	1,33
Quick Ratio	-	0,32	3	1,33
Equity Ratio	−25,66	−1,07	−6,16	−2,2
Gross Profit Margin	-	-	100 %	93,62 %