AXIOS AS

2208 KONGSVINGER

Finances

Return on Equity

19,97 %

Current Ratio

0,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 411 000	2 314 000	1 715 000	2 084 000
Net Income	1 206 000	1 045 000	1 481 000	1 245 000
Total Assets	16 451 000	16 503 000	15 635 000	11 423 000
Total Equity	6 040 000	6 475 000	6 780 000	7 399 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 411 000	2 314 000	1 715 000	2 084 000
Expenditure	986 000	1 377 000	2 044 000	2 011 000
Operating Profit	425 000	937 000	−329 000	74 000
Financial Income	887 000	403 000	1 764 000	1 188 000
Financial Costs	8 000	197 000	0	0
Financial Balance	879 000	206 000	1 764 000	1 188 000
Earnings Before Tax	1 304 000	1 142 000	1 435 000	1 261 000
Tax	98 000	98 000	−47 000	16 000
Net Income	1 206 000	1 045 000	1 481 000	1 245 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 534 000	14 394 000	13 535 000	10 932 000
Total Current Assets	917 000	2 109 000	2 100 000	491 000
Total Assets	16 451 000	16 503 000	15 635 000	11 423 000
Total Retained Equity	4 170 000	4 605 000	4 910 000	5 529 000
Total Equity	6 040 000	6 475 000	6 780 000	7 399 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 411 000	10 028 000	8 855 000	4 024 000
Total Equity and Debt	16 451 000	16 503 000	15 635 000	11 423 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 411 000	2 312 000	1 715 000	2 079 000
Other Income	0	2 000	0	5 000
Revenue	1 411 000	2 314 000	1 715 000	2 084 000
Cost of Goods Sold	53 000	61 000	179 000	59 000
Salary Costs	737 000	883 000	1 657 000	1 649 000
Depreciation	10 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	986 000	1 377 000	2 044 000	2 011 000
Operating Profit	425 000	937 000	−329 000	74 000
Financial Income	887 000	403 000	1 764 000	1 188 000
Financial Costs	8 000	197 000	0	0
Financial Balance	879 000	206 000	1 764 000	1 188 000
Dividends	1 300 000	1 350 000	2 100 000	0
Net Income	1 206 000	1 045 000	1 481 000	1 245 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	162 000	164 000	150 000	103 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	10 000	17 000	25 000
Fixtures	0	0	0	0
Total Tangible Assets	0	10 000	17 000	25 000
Total Fiancial Fixed Assets	15 372 000	14 221 000	13 368 000	10 804 000
Total Fixed Assets	15 534 000	14 394 000	13 535 000	10 932 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	95 000	117 000	206 000
Total Current Assets	917 000	2 109 000	2 100 000	491 000
Total Assets	16 451 000	16 503 000	15 635 000	11 423 000
Total Equity	6 040 000	6 475 000	6 780 000	7 399 000
Short-Term Group Debt	9 007 000	9 190 000	8 523 000	3 745 000
Total Long-Term Debt	0	0	0	0
Creditors	88 000	18 000	11 000	19 000
Unpaid Taxes	178 000	131 000	157 000	89 000
Dividends	1 300 000	1 350 000	2 100 000	0
Other Current Debt	638 000	689 000	164 000	171 000
Total Current Debt	10 411 000	10 028 000	8 855 000	4 024 000
Total Equity and Debt	16 451 000	16 503 000	15 635 000	11 423 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,97 %	16,14 %	21,84 %	16,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,12 %	40,49 %	−19,18 %	3,55 %
Current Ratio	0,09	0,21	0,24	0,12
Quick Ratio	0,09	0,21	0,24	0,12
Equity Ratio	0,37	0,39	0,43	0,65
Gross Profit Margin	96,24 %	97,36 %	89,56 %	97,17 %