AXIMED AS

5013 BERGEN

Finances

Share Ownership

Return on Equity

−15,87 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	692 000	525 000	755 000	3 671 000
Net Income	−1 371 000	1 316 000	−1 509 000	10 000
Total Assets	26 102 000	28 312 000	28 343 000	28 445 000
Total Equity	8 640 000	10 011 000	8 695 000	10 204 000

Income (NOK)	2022	2021	2020	2019
Revenue	692 000	525 000	755 000	3 671 000
Expenditure	618 000	405 000	722 000	3 656 000
Operating Profit	74 000	120 000	33 000	16 000
Financial Income	507 000	1 201 000	0	29 000
Financial Costs	1 952 000	5 000	1 542 000	35 000
Financial Balance	−1 445 000	1 196 000	−1 542 000	−6 000
Earnings Before Tax	−1 371 000	1 316 000	−1 509 000	10 000
Tax	0	0	0	0
Net Income	−1 371 000	1 316 000	−1 509 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 931 000	27 988 000	27 877 000	28 121 000
Total Current Assets	170 000	323 000	466 000	325 000
Total Assets	26 102 000	28 312 000	28 343 000	28 445 000
Total Retained Equity	−14 999 000	−13 628 000	−14 944 000	−13 435 000
Total Equity	8 640 000	10 011 000	8 695 000	10 204 000
Total Long-Term Debt	0	0	208 000	458 000
Total Current Debt	17 462 000	18 301 000	19 440 000	17 783 000
Total Equity and Debt	26 102 000	28 312 000	28 343 000	28 445 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	508 000	236 000	209 000	1 520 000
Other Income	184 000	289 000	546 000	2 151 000
Revenue	692 000	525 000	755 000	3 671 000
Cost of Goods Sold	322 000	218 000	123 000	1 201 000
Salary Costs	0	0	0	580 000
Depreciation	10 000	15 000	25 000	31 000
Impairment	0	0	0	0
Expenditure	618 000	405 000	722 000	3 656 000
Operating Profit	74 000	120 000	33 000	16 000
Financial Income	507 000	1 201 000	0	29 000
Financial Costs	1 952 000	5 000	1 542 000	35 000
Financial Balance	−1 445 000	1 196 000	−1 542 000	−6 000
Dividends	0	0	0	0
Net Income	−1 371 000	1 316 000	−1 509 000	10 000

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	17 000	27 000	42 000	67 000
Total Tangible Assets	17 000	27 000	42 000	67 000
Total Fiancial Fixed Assets	25 914 000	27 962 000	27 835 000	28 054 000
Total Fixed Assets	25 931 000	27 988 000	27 877 000	28 121 000
Stock	149 000	97 000	128 000	0
Total Investments	0	0	0	0
Cash, Bank	6 000	88 000	86 000	133 000
Total Current Assets	170 000	323 000	466 000	325 000
Total Assets	26 102 000	28 312 000	28 343 000	28 445 000
Total Equity	8 640 000	10 011 000	8 695 000	10 204 000
Short-Term Group Debt	16 236 000	16 936 000	18 022 000	16 377 000
Total Long-Term Debt	0	0	208 000	458 000
Creditors	42 000	228 000	280 000	329 000
Unpaid Taxes	24 000	36 000	2 000	27 000
Dividends	0	0	0	0
Other Current Debt	1 160 000	1 102 000	1 135 000	1 050 000
Total Current Debt	17 462 000	18 301 000	19 440 000	17 783 000
Total Equity and Debt	26 102 000	28 312 000	28 343 000	28 445 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,87 %	13,15 %	−17,35 %	0,1 %
Debt-to-Equity Ratio	0	0	0,02	0,04
Operating Profit Margin	10,69 %	22,86 %	4,37 %	0,44 %
Current Ratio	0,01	0,02	0,02	0,02
Quick Ratio	0,01	0,02	0,02	0,02
Equity Ratio	0,33	0,35	0,31	0,36
Gross Profit Margin	53,47 %	58,48 %	83,71 %	67,28 %