PIXELS AS

8200 FAUSKE

Finances

Share Ownership

Return on Equity

24,72 %

Current Ratio

0,8

Debt-to-Equity Ratio

1,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 320 000	1 225 000	1 388 000
Net Income	240 000	430 000	304 000	429 000
Total Assets	3 143 000	3 360 000	3 844 000	4 149 000
Total Equity	971 000	730 000	490 000	386 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 320 000	1 225 000	1 388 000
Expenditure	768 000	634 000	690 000	690 000
Operating Profit	433 000	686 000	533 000	699 000
Financial Income	0	0	0	0
Financial Costs	77 000	90 000	96 000	103 000
Financial Balance	−77 000	−90 000	−96 000	−103 000
Earnings Before Tax	356 000	596 000	438 000	596 000
Tax	116 000	166 000	134 000	167 000
Net Income	240 000	430 000	304 000	429 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 729 000	2 992 000	3 315 000	3 620 000
Total Current Assets	413 000	368 000	529 000	529 000
Total Assets	3 143 000	3 360 000	3 844 000	4 149 000
Total Retained Equity	671 000	430 000	190 000	86 000
Total Equity	971 000	730 000	490 000	386 000
Total Long-Term Debt	1 653 000	2 018 000	2 807 000	3 252 000
Total Current Debt	519 000	611 000	547 000	511 000
Total Equity and Debt	3 143 000	3 360 000	3 844 000	4 149 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	347 000	0	0	5 000
Other Income	854 000	1 320 000	1 225 000	1 384 000
Revenue	1 201 000	1 320 000	1 225 000	1 388 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 000	20 000	11 000	11 000
Depreciation	330 000	323 000	337 000	336 000
Impairment	0	0	0	0
Expenditure	768 000	634 000	690 000	690 000
Operating Profit	433 000	686 000	533 000	699 000
Financial Income	0	0	0	0
Financial Costs	77 000	90 000	96 000	103 000
Financial Balance	−77 000	−90 000	−96 000	−103 000
Dividends	0	0	200 000	100 000
Net Income	240 000	430 000	304 000	429 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 676 000	2 992 000	3 315 000	3 620 000
Machinery and Plant Facilities	54 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 729 000	2 992 000	3 315 000	3 620 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 729 000	2 992 000	3 315 000	3 620 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	401 000	350 000	510 000	505 000
Total Current Assets	413 000	368 000	529 000	529 000
Total Assets	3 143 000	3 360 000	3 844 000	4 149 000
Total Equity	971 000	730 000	490 000	386 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 653 000	2 018 000	2 807 000	3 252 000
Creditors	24 000	41 000	24 000	18 000
Unpaid Taxes	80 000	84 000	59 000	94 000
Dividends	0	0	200 000	100 000
Other Current Debt	124 000	321 000	129 000	132 000
Total Current Debt	519 000	611 000	547 000	511 000
Total Equity and Debt	3 143 000	3 360 000	3 844 000	4 149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,72 %	58,9 %	62,04 %	111,14 %
Debt-to-Equity Ratio	1,7	2,76	5,73	8,42
Operating Profit Margin	36,05 %	51,97 %	43,51 %	50,36 %
Current Ratio	0,8	0,6	0,97	1,04
Quick Ratio	0,8	0,6	0,97	1,04
Equity Ratio	0,31	0,22	0,13	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %