MAXELIUM GAMES AS

1364 FORNEBU

Finances

Return on Equity

−27,5 %

Current Ratio

0,6

Debt-to-Equity Ratio

1,25

Key figures (NOK)	2022	2021	2020
Revenue	0	0	0
Net Income	−11 000	−2 000	−48 000
Total Assets	188 000	198 000	52 000
Total Equity	40 000	50 000	52 000

Income (NOK)	2022	2021	2020
Revenue	0	0	0
Expenditure	11 000	2 000	48 000
Operating Profit	−11 000	−2 000	−48 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−11 000	−2 000	−48 000
Tax	0	0	0
Net Income	−11 000	−2 000	−48 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	128 000	135 000	0
Total Current Assets	59 000	63 000	52 000
Total Assets	188 000	198 000	52 000
Total Retained Equity	−60 000	−50 000	−48 000
Total Equity	40 000	50 000	52 000
Total Long-Term Debt	50 000	50 000	0
Total Current Debt	98 000	98 000	0
Total Equity and Debt	188 000	198 000	52 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	0	0	0
Revenue	0	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	7 000	1 000	0
Impairment	0	0	0
Expenditure	11 000	2 000	48 000
Operating Profit	−11 000	−2 000	−48 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−11 000	−2 000	−48 000

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	28 000	35 000	0
Total Tangible Assets	28 000	35 000	0
Total Fiancial Fixed Assets	100 000	100 000	0
Total Fixed Assets	128 000	135 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	10 000	14 000	10 000
Total Current Assets	59 000	63 000	52 000
Total Assets	188 000	198 000	52 000
Total Equity	40 000	50 000	52 000
Short-Term Group Debt	98 000	98 000	0
Total Long-Term Debt	50 000	50 000	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	98 000	98 000	0
Total Equity and Debt	188 000	198 000	52 000

Financial indicators	2022	2021	2020
Return on Equity	−27,5 %	−4 %	−92,31 %
Debt-to-Equity Ratio	1,25	1	0
Operating Profit Margin	-	-	-
Current Ratio	0,6	0,64	-
Quick Ratio	0,6	0,64	-
Equity Ratio	0,21	0,25	1
Gross Profit Margin	-	-	-