10X CONSULTING AS

4044 HAFRSFJORD

Finances

Share Ownership

Return on Equity

−4,62 %

Current Ratio

4,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 136 000	1 412 000	1 036 000	289 000
Net Income	−19 000	179 000	104 000	122 000
Total Assets	521 000	1 017 000	266 000	185 000
Total Equity	411 000	430 000	250 000	146 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 136 000	1 412 000	1 036 000	289 000
Expenditure	1 240 000	1 188 000	926 000	135 000
Operating Profit	−105 000	224 000	110 000	154 000
Financial Income	193 000	29 000	20 000	0
Financial Costs	128 000	23 000	1 000	0
Financial Balance	65 000	6 000	19 000	0
Earnings Before Tax	−40 000	230 000	129 000	154 000
Tax	−22 000	51 000	25 000	33 000
Net Income	−19 000	179 000	104 000	122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 000	488 000	0	0
Total Current Assets	475 000	529 000	266 000	185 000
Total Assets	521 000	1 017 000	266 000	185 000
Total Retained Equity	381 000	405 000	226 000	122 000
Total Equity	411 000	430 000	250 000	146 000
Total Long-Term Debt	0	460 000	0	0
Total Current Debt	111 000	128 000	16 000	39 000
Total Equity and Debt	521 000	1 017 000	266 000	185 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 117 000	1 037 000	661 000	289 000
Other Income	19 000	375 000	375 000	0
Revenue	1 136 000	1 412 000	1 036 000	289 000
Cost of Goods Sold	127 000	82 000	0	0
Salary Costs	561 000	382 000	189 000	0
Depreciation	104 000	11 000	0	0
Impairment	0	0	0	0
Expenditure	1 240 000	1 188 000	926 000	135 000
Operating Profit	−105 000	224 000	110 000	154 000
Financial Income	193 000	29 000	20 000	0
Financial Costs	128 000	23 000	1 000	0
Financial Balance	65 000	6 000	19 000	0
Dividends	0	0	0	0
Net Income	−19 000	179 000	104 000	122 000

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	46 000	488 000	0	0
Total Tangible Assets	46 000	488 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 000	488 000	0	0
Stock	0	0	0	0
Total Investments	4 000	209 000	151 000	0
Cash, Bank	471 000	320 000	115 000	185 000
Total Current Assets	475 000	529 000	266 000	185 000
Total Assets	521 000	1 017 000	266 000	185 000
Total Equity	411 000	430 000	250 000	146 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	460 000	0	0
Creditors	5 000	0	0	0
Unpaid Taxes	44 000	44 000	−29 000	6 000
Dividends	0	0	0	0
Other Current Debt	62 000	33 000	20 000	0
Total Current Debt	111 000	128 000	16 000	39 000
Total Equity and Debt	521 000	1 017 000	266 000	185 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,62 %	41,63 %	41,6 %	83,56 %
Debt-to-Equity Ratio	0	1,07	0	0
Operating Profit Margin	−9,24 %	15,86 %	10,62 %	53,29 %
Current Ratio	4,28	4,13	16,63	4,74
Quick Ratio	4,28	4,13	16,63	4,74
Equity Ratio	0,79	0,42	0,94	0,79
Gross Profit Margin	88,82 %	94,19 %	100 %	100 %