PIXELHOSPITALET AS

1519 MOSS

Finances

Share Ownership

Return on Equity

−181,7 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 436 000	10 768 000	4 953 000	2 421 000
Net Income	−407 000	193 000	84 000	−22 000
Total Assets	702 000	2 075 000	1 728 000	1 284 000
Total Equity	224 000	631 000	637 000	904 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 436 000	10 768 000	4 953 000	2 421 000
Expenditure	6 841 000	10 484 000	4 842 000	2 443 000
Operating Profit	−405 000	283 000	112 000	−22 000
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	4 000	7 000
Financial Balance	−1 000	−4 000	−4 000	−7 000
Earnings Before Tax	−407 000	279 000	108 000	−29 000
Tax	0	86 000	24 000	−6 000
Net Income	−407 000	193 000	84 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	192 000	374 000	566 000
Total Current Assets	684 000	1 883 000	1 354 000	718 000
Total Assets	702 000	2 075 000	1 728 000	1 284 000
Total Retained Equity	124 000	531 000	537 000	804 000
Total Equity	224 000	631 000	637 000	904 000
Total Long-Term Debt	0	0	11 000	96 000
Total Current Debt	478 000	1 444 000	1 079 000	284 000
Total Equity and Debt	702 000	2 075 000	1 728 000	1 284 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 436 000	10 768 000	4 948 000	2 386 000
Other Income	0	0	5 000	35 000
Revenue	6 436 000	10 768 000	4 953 000	2 421 000
Cost of Goods Sold	4 457 000	7 851 000	2 867 000	692 000
Salary Costs	1 519 000	1 788 000	1 319 000	1 020 000
Depreciation	173 000	182 000	192 000	192 000
Impairment	0	0	0	0
Expenditure	6 841 000	10 484 000	4 842 000	2 443 000
Operating Profit	−405 000	283 000	112 000	−22 000
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	4 000	7 000
Financial Balance	−1 000	−4 000	−4 000	−7 000
Dividends	0	200 000	350 000	70 000
Net Income	−407 000	193 000	84 000	−22 000

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	18 000	192 000	374 000	566 000
Total Tangible Assets	18 000	192 000	374 000	566 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	192 000	374 000	566 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	371 000	933 000	459 000	399 000
Total Current Assets	684 000	1 883 000	1 354 000	718 000
Total Assets	702 000	2 075 000	1 728 000	1 284 000
Total Equity	224 000	631 000	637 000	904 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	11 000	96 000
Creditors	71 000	580 000	228 000	16 000
Unpaid Taxes	221 000	538 000	353 000	181 000
Dividends	0	200 000	350 000	70 000
Other Current Debt	185 000	141 000	103 000	77 000
Total Current Debt	478 000	1 444 000	1 079 000	284 000
Total Equity and Debt	702 000	2 075 000	1 728 000	1 284 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−181,7 %	30,59 %	13,19 %	−2,43 %
Debt-to-Equity Ratio	0	0	0,02	0,11
Operating Profit Margin	−6,29 %	2,63 %	2,26 %	−0,91 %
Current Ratio	1,43	1,3	1,25	2,53
Quick Ratio	1,43	1,3	1,25	2,53
Equity Ratio	0,32	0,3	0,37	0,7
Gross Profit Margin	30,75 %	27,09 %	42,12 %	71,42 %