PIXELDUST AS

3034 DRAMMEN

Finances

Share Ownership

Return on Equity

1 400 %

Current Ratio

0,92

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 509 000	1 872 000	860 000	259 000
Net Income	−168 000	−12 000	75 000	68 000
Total Assets	293 000	480 000	380 000	194 000
Total Equity	−12 000	156 000	168 000	93 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 509 000	1 872 000	860 000	259 000
Expenditure	1 674 000	1 894 000	750 000	170 000
Operating Profit	−166 000	−22 000	111 000	88 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	1 000	1 000
Financial Balance	−3 000	−1 000	−1 000	−1 000
Earnings Before Tax	−168 000	−23 000	110 000	88 000
Tax	0	−11 000	35 000	19 000
Net Income	−168 000	−12 000	75 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	31 000	34 000	54 000
Total Current Assets	282 000	449 000	346 000	140 000
Total Assets	293 000	480 000	380 000	194 000
Total Retained Equity	−37 000	132 000	143 000	68 000
Total Equity	−12 000	156 000	168 000	93 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	305 000	324 000	212 000	99 000
Total Equity and Debt	293 000	480 000	380 000	194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 509 000	1 872 000	860 000	259 000
Other Income	0	0	0	0
Revenue	1 509 000	1 872 000	860 000	259 000
Cost of Goods Sold	34 000	73 000	31 000	14 000
Salary Costs	1 282 000	1 371 000	362 000	3 000
Depreciation	21 000	25 000	21 000	8 000
Impairment	0	0	0	0
Expenditure	1 674 000	1 894 000	750 000	170 000
Operating Profit	−166 000	−22 000	111 000	88 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	1 000	1 000
Financial Balance	−3 000	−1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	−168 000	−12 000	75 000	68 000

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	11 000	31 000	34 000	54 000
Total Tangible Assets	11 000	31 000	34 000	54 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	31 000	34 000	54 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	268 000	9 000	95 000
Total Current Assets	282 000	449 000	346 000	140 000
Total Assets	293 000	480 000	380 000	194 000
Total Equity	−12 000	156 000	168 000	93 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	22 000	1 000	38 000	8 000
Unpaid Taxes	180 000	214 000	108 000	22 000
Dividends	0	0	0	0
Other Current Debt	102 000	110 000	29 000	52 000
Total Current Debt	305 000	324 000	212 000	99 000
Total Equity and Debt	293 000	480 000	380 000	194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 400 %	−7,69 %	44,64 %	73,12 %
Debt-to-Equity Ratio	−0	0	0	0,02
Operating Profit Margin	−11 %	−1,18 %	12,91 %	33,98 %
Current Ratio	0,92	1,39	1,63	1,41
Quick Ratio	0,92	1,39	1,63	1,41
Equity Ratio	−0,04	0,33	0,44	0,48
Gross Profit Margin	97,75 %	96,1 %	96,4 %	94,59 %