COXIT AS

0191 OSLO

Finances

Return on Equity

90,18 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 480 000	7 415 000	6 992 000	7 587 000
Net Income	5 785 000	3 789 000	1 657 000	2 293 000
Total Assets	16 216 000	12 366 000	13 792 000	8 100 000
Total Equity	6 415 000	5 630 000	6 841 000	5 184 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 480 000	7 415 000	6 992 000	7 587 000
Expenditure	3 926 000	2 357 000	5 689 000	4 599 000
Operating Profit	4 554 000	5 058 000	1 303 000	2 988 000
Financial Income	3 499 000	266 000	748 000	56 000
Financial Costs	509 000	459 000	17 000	26 000
Financial Balance	2 990 000	−193 000	731 000	30 000
Earnings Before Tax	7 543 000	4 864 000	2 033 000	3 018 000
Tax	1 758 000	1 075 000	376 000	725 000
Net Income	5 785 000	3 789 000	1 657 000	2 293 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	527 000	527 000	527 000	527 000
Total Current Assets	15 688 000	11 839 000	13 265 000	7 573 000
Total Assets	16 216 000	12 366 000	13 792 000	8 100 000
Total Retained Equity	6 315 000	5 530 000	6 741 000	5 084 000
Total Equity	6 415 000	5 630 000	6 841 000	5 184 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 801 000	6 736 000	6 951 000	2 916 000
Total Equity and Debt	16 216 000	12 366 000	13 792 000	8 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 480 000	7 415 000	6 645 000	7 587 000
Other Income	0	0	347 000	0
Revenue	8 480 000	7 415 000	6 992 000	7 587 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 320 000	764 000	3 505 000	2 187 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 926 000	2 357 000	5 689 000	4 599 000
Operating Profit	4 554 000	5 058 000	1 303 000	2 988 000
Financial Income	3 499 000	266 000	748 000	56 000
Financial Costs	509 000	459 000	17 000	26 000
Financial Balance	2 990 000	−193 000	731 000	30 000
Dividends	5 000 000	0	0	0
Net Income	5 785 000	3 789 000	1 657 000	2 293 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	527 000	527 000	527 000	527 000
Total Fixed Assets	527 000	527 000	527 000	527 000
Stock	0	0	0	0
Total Investments	10 233 000	2 352 000	1 404 000	1 480 000
Cash, Bank	1 065 000	7 266 000	4 355 000	1 883 000
Total Current Assets	15 688 000	11 839 000	13 265 000	7 573 000
Total Assets	16 216 000	12 366 000	13 792 000	8 100 000
Total Equity	6 415 000	5 630 000	6 841 000	5 184 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	79 000	226 000	402 000	0
Unpaid Taxes	383 000	544 000	1 295 000	535 000
Dividends	5 000 000	0	0	0
Other Current Debt	2 580 000	4 891 000	4 879 000	1 656 000
Total Current Debt	9 801 000	6 736 000	6 951 000	2 916 000
Total Equity and Debt	16 216 000	12 366 000	13 792 000	8 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,18 %	67,3 %	24,22 %	44,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	53,7 %	68,21 %	18,64 %	39,38 %
Current Ratio	1,6	1,76	1,91	2,6
Quick Ratio	1,6	1,76	1,91	2,6
Equity Ratio	0,4	0,46	0,5	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %