3XP ENERGY LIMITED

9525 MAZE

Finances

Share Ownership

Return on Equity

26,03 %

Current Ratio

0,02

Debt-to-Equity Ratio

−0

Key figures (NOK)	2017	2016	2015	2014
Revenue	172 000	248 000	196 000	0
Net Income	−38 000	79 000	−69 000	−114 000
Total Assets	36 000	119 000	66 000	6 000
Total Equity	−146 000	−108 000	−187 000	−118 000

Income (NOK)	2017	2016	2015	2014
Revenue	172 000	248 000	196 000	0
Expenditure	210 000	169 000	239 000	114 000
Operating Profit	−37 000	79 000	−44 000	−114 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	−38 000	79 000	−44 000	−114 000
Tax	0	0	25 000	0
Net Income	−38 000	79 000	−69 000	−114 000

Balance (NOK)	2017	2016	2015	2014
Total Fixed Assets	32 000	0	0	0
Total Current Assets	4 000	119 000	66 000	6 000
Total Assets	36 000	119 000	66 000	6 000
Total Retained Equity	−146 000	−108 000	−187 000	−118 000
Total Equity	−146 000	−108 000	−187 000	−118 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	182 000	227 000	253 000	123 000
Total Equity and Debt	36 000	119 000	66 000	6 000

Cash flow (NOK)	2017	2016	2015	2014
Sales Income	172 000	248 000	196 000	0
Other Income	0	0	0	0
Revenue	172 000	248 000	196 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	41 000	50 000	200 000	0
Depreciation	2 000	0	0	37 000
Impairment	0	0	0	0
Expenditure	210 000	169 000	239 000	114 000
Operating Profit	−37 000	79 000	−44 000	−114 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	−38 000	79 000	−69 000	−114 000

Balance details (NOK)	2017	2016	2015	2014
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	32 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	32 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	88 000	66 000	6 000
Total Current Assets	4 000	119 000	66 000	6 000
Total Assets	36 000	119 000	66 000	6 000
Total Equity	−146 000	−108 000	−187 000	−118 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	46 000	52 000	−109 000
Unpaid Taxes	28 000	61 000	35 000	6 000
Dividends	0	0	0	0
Other Current Debt	124 000	120 000	166 000	142 000
Total Current Debt	182 000	227 000	253 000	123 000
Total Equity and Debt	36 000	119 000	66 000	6 000

Financial indicators	2017	2016	2015	2014
Return on Equity	26,03 %	−73,15 %	36,9 %	96,61 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−21,51 %	31,85 %	−22,45 %	-
Current Ratio	0,02	0,52	0,26	0,05
Quick Ratio	0,02	0,52	0,26	0,05
Equity Ratio	−4,06	−0,91	−2,83	−19,67
Gross Profit Margin	100 %	100 %	100 %	-