AXESS SERVICES AS

6415 MOLDE

Finances

Share Ownership

Return on Equity

−716,49 %

Current Ratio

1,6

Debt-to-Equity Ratio

11,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 468 000	9 400 000	4 459 000	2 810 000
Net Income	−1 390 000	−1 272 000	−595 000	109 000
Total Assets	6 191 000	4 349 000	2 206 000	1 396 000
Total Equity	194 000	199 000	199 000	199 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 468 000	9 400 000	4 459 000	2 810 000
Expenditure	22 067 000	11 018 000	5 197 000	2 674 000
Operating Profit	−1 598 000	−1 618 000	−738 000	137 000
Financial Income	0	0	0	0
Financial Costs	183 000	13 000	25 000	0
Financial Balance	−183 000	−13 000	−25 000	0
Earnings Before Tax	−1 781 000	−1 631 000	−763 000	137 000
Tax	−391 000	−359 000	−168 000	28 000
Net Income	−1 390 000	−1 272 000	−595 000	109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	6 191 000	4 349 000	2 206 000	1 396 000
Total Assets	6 191 000	4 349 000	2 206 000	1 396 000
Total Retained Equity	0	0	99 000	99 000
Total Equity	194 000	199 000	199 000	199 000
Total Long-Term Debt	2 135 000	0	0	0
Total Current Debt	3 862 000	4 150 000	2 006 000	1 196 000
Total Equity and Debt	6 191 000	4 349 000	2 206 000	1 396 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 468 000	9 390 000	4 459 000	2 810 000
Other Income	0	10 000	0	0
Revenue	20 468 000	9 400 000	4 459 000	2 810 000
Cost of Goods Sold	808 000	196 000	0	5 000
Salary Costs	18 611 000	9 055 000	4 539 000	2 468 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	22 067 000	11 018 000	5 197 000	2 674 000
Operating Profit	−1 598 000	−1 618 000	−738 000	137 000
Financial Income	0	0	0	0
Financial Costs	183 000	13 000	25 000	0
Financial Balance	−183 000	−13 000	−25 000	0
Dividends	0	0	0	0
Net Income	−1 390 000	−1 272 000	−595 000	109 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 502 000	479 000	1 283 000	1 053 000
Total Current Assets	6 191 000	4 349 000	2 206 000	1 396 000
Total Assets	6 191 000	4 349 000	2 206 000	1 396 000
Total Equity	194 000	199 000	199 000	199 000
Short-Term Group Debt	0	0	654 000	525 000
Total Long-Term Debt	2 135 000	0	0	0
Creditors	164 000	78 000	37 000	16 000
Unpaid Taxes	1 340 000	743 000	202 000	180 000
Dividends	0	0	0	0
Other Current Debt	2 358 000	3 329 000	1 113 000	448 000
Total Current Debt	3 862 000	4 150 000	2 006 000	1 196 000
Total Equity and Debt	6 191 000	4 349 000	2 206 000	1 396 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−716,49 %	−639,2 %	−298,99 %	54,77 %
Debt-to-Equity Ratio	11,01	0	0	0
Operating Profit Margin	−7,81 %	−17,21 %	−16,55 %	4,88 %
Current Ratio	1,6	1,05	1,1	1,17
Quick Ratio	1,6	1,05	1,1	1,17
Equity Ratio	0,03	0,05	0,09	0,14
Gross Profit Margin	96,05 %	97,91 %	100 %	99,82 %