FRAXX INTERACTIVE AS

1359 EIKSMARKA

Finances

Share Ownership

Return on Equity

85,43 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 005 000	3 524 000	946 000	129 000
Net Income	−3 382 000	−1 392 000	−228 000	−157 000
Total Assets	3 644 000	4 002 000	2 162 000	289 000
Total Equity	−3 959 000	−577 000	−355 000	−127 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 005 000	3 524 000	946 000	129 000
Expenditure	4 539 000	3 772 000	724 000	196 000
Operating Profit	−3 102 000	−1 374 000	−228 000	−157 000
Financial Income	36 000	0	0	0
Financial Costs	316 000	18 000	0	0
Financial Balance	−280 000	−18 000	0	0
Earnings Before Tax	−3 382 000	−1 392 000	−228 000	−157 000
Tax	0	0	0	0
Net Income	−3 382 000	−1 392 000	−228 000	−157 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 342 000	3 415 000	1 404 000	90 000
Total Current Assets	302 000	586 000	758 000	199 000
Total Assets	3 644 000	4 002 000	2 162 000	289 000
Total Retained Equity	−4 559 000	−1 177 000	−385 000	−157 000
Total Equity	−3 959 000	−577 000	−355 000	−127 000
Total Long-Term Debt	750 000	1 000 000	0	0
Total Current Debt	6 853 000	3 579 000	2 516 000	415 000
Total Equity and Debt	3 644 000	4 002 000	2 162 000	289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 005 000	3 509 000	881 000	89 000
Other Income	0	15 000	65 000	40 000
Revenue	2 005 000	3 524 000	946 000	129 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 054 000	975 000	177 000	0
Depreciation	1 243 000	729 000	117 000	16 000
Impairment	0	0	0	0
Expenditure	4 539 000	3 772 000	724 000	196 000
Operating Profit	−3 102 000	−1 374 000	−228 000	−157 000
Financial Income	36 000	0	0	0
Financial Costs	316 000	18 000	0	0
Financial Balance	−280 000	−18 000	0	0
Dividends	0	0	0	0
Net Income	−3 382 000	−1 392 000	−228 000	−157 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 057 000	2 855 000	1 404 000	90 000
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	285 000	560 000	0	0
Total Fixed Assets	3 342 000	3 415 000	1 404 000	90 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	265 000	507 000	630 000	194 000
Total Current Assets	302 000	586 000	758 000	199 000
Total Assets	3 644 000	4 002 000	2 162 000	289 000
Total Equity	−3 959 000	−577 000	−355 000	−127 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	750 000	1 000 000	0	0
Creditors	22 000	280 000	518 000	193 000
Unpaid Taxes	135 000	98 000	−27 000	0
Dividends	0	0	0	0
Other Current Debt	6 696 000	3 201 000	2 026 000	222 000
Total Current Debt	6 853 000	3 579 000	2 516 000	415 000
Total Equity and Debt	3 644 000	4 002 000	2 162 000	289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,43 %	241,25 %	64,23 %	123,62 %
Debt-to-Equity Ratio	−0,19	−1,73	−0	−0
Operating Profit Margin	−154,71 %	−38,99 %	−24,1 %	−121,71 %
Current Ratio	0,04	0,16	0,3	0,48
Quick Ratio	0,04	0,16	0,3	0,48
Equity Ratio	−1,09	−0,14	−0,16	−0,44
Gross Profit Margin	100 %	100 %	100 %	100 %