PIXMED MEDICAL COMMUNICATION AS

7650 VERDAL

Finances

Share Ownership

Return on Equity

23,35 %

Current Ratio

1,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	495 000	482 000	642 000	357 000
Net Income	46 000	9 000	58 000	−20 000
Total Assets	380 000	279 000	284 000	229 000
Total Equity	197 000	150 000	141 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	495 000	482 000	642 000	357 000
Expenditure	449 000	471 000	570 000	382 000
Operating Profit	46 000	12 000	76 000	−25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	46 000	12 000	76 000	−25 000
Tax	0	3 000	18 000	−5 000
Net Income	46 000	9 000	58 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	23 000	26 000	46 000
Total Current Assets	352 000	256 000	257 000	183 000
Total Assets	380 000	279 000	284 000	229 000
Total Retained Equity	93 000	46 000	37 000	−21 000
Total Equity	197 000	150 000	141 000	83 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	184 000	129 000	143 000	146 000
Total Equity and Debt	380 000	279 000	284 000	229 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	434 000	475 000	630 000	345 000
Other Income	62 000	7 000	12 000	12 000
Revenue	495 000	482 000	642 000	357 000
Cost of Goods Sold	15 000	0	100 000	52 000
Salary Costs	224 000	250 000	326 000	145 000
Depreciation	0	0	2 000	7 000
Impairment	0	0	0	0
Expenditure	449 000	471 000	570 000	382 000
Operating Profit	46 000	12 000	76 000	−25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	46 000	9 000	58 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	23 000	26 000	44 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	2 000
Total Tangible Assets	0	0	0	2 000
Total Fiancial Fixed Assets	6 000	0	0	0
Total Fixed Assets	29 000	23 000	26 000	46 000
Stock	13 000	25 000	24 000	20 000
Total Investments	0	0	0	0
Cash, Bank	279 000	151 000	202 000	114 000
Total Current Assets	352 000	256 000	257 000	183 000
Total Assets	380 000	279 000	284 000	229 000
Total Equity	197 000	150 000	141 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	35 000	22 000	38 000
Unpaid Taxes	44 000	16 000	28 000	24 000
Dividends	0	0	0	0
Other Current Debt	97 000	78 000	92 000	84 000
Total Current Debt	184 000	129 000	143 000	146 000
Total Equity and Debt	380 000	279 000	284 000	229 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,35 %	6 %	41,13 %	−24,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,29 %	2,49 %	11,84 %	−7 %
Current Ratio	1,91	1,98	1,8	1,25
Quick Ratio	2,06	2,46	2,16	1,45
Equity Ratio	0,52	0,54	0,5	0,36
Gross Profit Margin	96,97 %	100 %	84,42 %	85,43 %