PIXIE AS

1825 TOMTER

Finances

Share Ownership

Return on Equity

−3,85 %

Current Ratio

1,58

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 503 000	1 647 000	1 457 000	1 309 000
Net Income	−11 000	48 000	269 000	99 000
Total Assets	763 000	705 000	806 000	452 000
Total Equity	286 000	297 000	248 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 503 000	1 647 000	1 457 000	1 309 000
Expenditure	1 509 000	1 580 000	1 108 000	1 182 000
Operating Profit	−6 000	67 000	349 000	127 000
Financial Income	0	0	0	0
Financial Costs	6 000	5 000	4 000	0
Financial Balance	−6 000	−5 000	−4 000	0
Earnings Before Tax	−11 000	62 000	346 000	127 000
Tax	0	14 000	77 000	28 000
Net Income	−11 000	48 000	269 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	91 000	107 000	47 000	62 000
Total Current Assets	672 000	598 000	760 000	390 000
Total Assets	763 000	705 000	806 000	452 000
Total Retained Equity	256 000	267 000	218 000	99 000
Total Equity	286 000	297 000	248 000	129 000
Total Long-Term Debt	53 000	90 000	93 000	36 000
Total Current Debt	425 000	318 000	465 000	287 000
Total Equity and Debt	763 000	705 000	806 000	452 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 503 000	1 647 000	1 394 000	1 287 000
Other Income	0	0	63 000	22 000
Revenue	1 503 000	1 647 000	1 457 000	1 309 000
Cost of Goods Sold	162 000	260 000	193 000	120 000
Salary Costs	868 000	938 000	582 000	397 000
Depreciation	22 000	29 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	1 509 000	1 580 000	1 108 000	1 182 000
Operating Profit	−6 000	67 000	349 000	127 000
Financial Income	0	0	0	0
Financial Costs	6 000	5 000	4 000	0
Financial Balance	−6 000	−5 000	−4 000	0
Dividends	0	0	150 000	0
Net Income	−11 000	48 000	269 000	99 000

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	91 000	107 000	47 000	62 000
Total Tangible Assets	91 000	107 000	47 000	62 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	91 000	107 000	47 000	62 000
Stock	183 000	145 000	195 000	147 000
Total Investments	0	0	0	0
Cash, Bank	241 000	308 000	429 000	106 000
Total Current Assets	672 000	598 000	760 000	390 000
Total Assets	763 000	705 000	806 000	452 000
Total Equity	286 000	297 000	248 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 000	90 000	93 000	36 000
Creditors	59 000	50 000	40 000	93 000
Unpaid Taxes	144 000	97 000	129 000	128 000
Dividends	0	0	150 000	0
Other Current Debt	222 000	158 000	68 000	38 000
Total Current Debt	425 000	318 000	465 000	287 000
Total Equity and Debt	763 000	705 000	806 000	452 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,85 %	16,16 %	108,47 %	76,74 %
Debt-to-Equity Ratio	0,19	0,3	0,38	0,28
Operating Profit Margin	−0,4 %	4,07 %	23,95 %	9,7 %
Current Ratio	1,58	1,88	1,63	1,36
Quick Ratio	2,78	3,46	2,81	2,79
Equity Ratio	0,37	0,42	0,31	0,29
Gross Profit Margin	89,22 %	84,21 %	86,75 %	90,83 %