AXIA SOLUTIONS AS

1738 BORGENHAUGEN

Finances

Return on Equity

42,3 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 184 000	6 298 000	5 957 000	9 017 000
Net Income	931 000	621 000	907 000	3 483 000
Total Assets	7 033 000	6 149 000	4 668 000	8 496 000
Total Equity	2 201 000	2 200 000	2 169 000	1 990 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 184 000	6 298 000	5 957 000	9 017 000
Expenditure	4 992 000	5 501 000	4 795 000	4 553 000
Operating Profit	1 193 000	796 000	1 162 000	4 464 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	0	−1 000	0	1 000
Earnings Before Tax	1 193 000	796 000	1 163 000	4 465 000
Tax	262 000	175 000	256 000	982 000
Net Income	931 000	621 000	907 000	3 483 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 192 000	1 448 000	1 730 000	952 000
Total Current Assets	5 841 000	4 701 000	2 938 000	7 544 000
Total Assets	7 033 000	6 149 000	4 668 000	8 496 000
Total Retained Equity	2 001 000	2 000 000	1 969 000	1 790 000
Total Equity	2 201 000	2 200 000	2 169 000	1 990 000
Total Long-Term Debt	7 000	10 000	2 000	0
Total Current Debt	4 825 000	3 938 000	2 496 000	6 506 000
Total Equity and Debt	7 033 000	6 149 000	4 668 000	8 496 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 184 000	6 298 000	5 957 000	9 017 000
Other Income	0	0	0	0
Revenue	6 184 000	6 298 000	5 957 000	9 017 000
Cost of Goods Sold	4 396 000	4 779 000	4 293 000	4 110 000
Salary Costs	0	0	0	0
Depreciation	268 000	323 000	270 000	256 000
Impairment	0	0	0	0
Expenditure	4 992 000	5 501 000	4 795 000	4 553 000
Operating Profit	1 193 000	796 000	1 162 000	4 464 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	0	−1 000	0	1 000
Dividends	0	0	0	0
Net Income	931 000	621 000	907 000	3 483 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	49 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	625 000	892 000	1 174 000	347 000
Total Tangible Assets	625 000	892 000	1 174 000	347 000
Total Fiancial Fixed Assets	568 000	556 000	556 000	556 000
Total Fixed Assets	1 192 000	1 448 000	1 730 000	952 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	687 000	2 249 000	1 153 000	1 091 000
Total Current Assets	5 841 000	4 701 000	2 938 000	7 544 000
Total Assets	7 033 000	6 149 000	4 668 000	8 496 000
Total Equity	2 201 000	2 200 000	2 169 000	1 990 000
Short-Term Group Debt	3 267 000	2 074 000	1 817 000	5 300 000
Total Long-Term Debt	7 000	10 000	2 000	0
Creditors	1 084 000	1 332 000	662 000	1 009 000
Unpaid Taxes	35 000	89 000	17 000	185 000
Dividends	0	0	0	0
Other Current Debt	440 000	444 000	0	0
Total Current Debt	4 825 000	3 938 000	2 496 000	6 506 000
Total Equity and Debt	7 033 000	6 149 000	4 668 000	8 496 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,3 %	28,23 %	41,82 %	175,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,29 %	12,64 %	19,51 %	49,51 %
Current Ratio	1,21	1,19	1,18	1,16
Quick Ratio	1,21	1,19	1,18	1,16
Equity Ratio	0,31	0,36	0,46	0,23
Gross Profit Margin	28,91 %	24,12 %	27,93 %	54,42 %