PEXIT AS

5580 ØLEN

Finances

Share Ownership

Return on Equity

8,84 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 700 000	517 000	784 000
Net Income	16 000	10 000	126 000
Total Assets	899 000	446 000	493 000
Total Equity	181 000	165 000	156 000

Income (NOK)	2022	2021	2020
Revenue	1 700 000	517 000	784 000
Expenditure	1 653 000	498 000	623 000
Operating Profit	46 000	20 000	161 000
Financial Income	1 000	0	0
Financial Costs	27 000	7 000	0
Financial Balance	−26 000	−7 000	0
Earnings Before Tax	20 000	12 000	161 000
Tax	4 000	3 000	36 000
Net Income	16 000	10 000	126 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	899 000	446 000	493 000
Total Assets	899 000	446 000	493 000
Total Retained Equity	151 000	135 000	126 000
Total Equity	181 000	165 000	156 000
Total Long-Term Debt	0	0	0
Total Current Debt	718 000	281 000	337 000
Total Equity and Debt	899 000	446 000	493 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 589 000	517 000	784 000
Other Income	111 000	0	0
Revenue	1 700 000	517 000	784 000
Cost of Goods Sold	0	0	0
Salary Costs	1 593 000	553 000	553 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 653 000	498 000	623 000
Operating Profit	46 000	20 000	161 000
Financial Income	1 000	0	0
Financial Costs	27 000	7 000	0
Financial Balance	−26 000	−7 000	0
Dividends	0	0	0
Net Income	16 000	10 000	126 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	442 000	27 000	78 000
Total Current Assets	899 000	446 000	493 000
Total Assets	899 000	446 000	493 000
Total Equity	181 000	165 000	156 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	−1 000	5 000	6 000
Unpaid Taxes	515 000	237 000	246 000
Dividends	0	0	0
Other Current Debt	199 000	0	50 000
Total Current Debt	718 000	281 000	337 000
Total Equity and Debt	899 000	446 000	493 000

Financial indicators	2022	2021	2020
Return on Equity	8,84 %	6,06 %	80,77 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	2,71 %	3,87 %	20,54 %
Current Ratio	1,25	1,59	1,46
Quick Ratio	1,25	1,59	1,46
Equity Ratio	0,2	0,37	0,32
Gross Profit Margin	100 %	100 %	100 %