AXM BYGG AS

0586 OSLO

Finances

Share Ownership

Return on Equity

18,54 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 400 000	1 771 000	2 082 000	1 781 000
Net Income	127 000	264 000	37 000	14 000
Total Assets	1 195 000	1 080 000	898 000	703 000
Total Equity	685 000	558 000	441 000	404 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 400 000	1 771 000	2 082 000	1 781 000
Expenditure	2 238 000	1 437 000	2 042 000	1 766 000
Operating Profit	162 000	333 000	40 000	14 000
Financial Income	1 000	0	1 000	4 000
Financial Costs	0	1 000	3 000	4 000
Financial Balance	1 000	−1 000	−2 000	0
Earnings Before Tax	163 000	333 000	37 000	14 000
Tax	36 000	69 000	0	0
Net Income	127 000	264 000	37 000	14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 000	103 000	135 000	178 000
Total Current Assets	1 117 000	977 000	762 000	525 000
Total Assets	1 195 000	1 080 000	898 000	703 000
Total Retained Equity	585 000	458 000	341 000	304 000
Total Equity	685 000	558 000	441 000	404 000
Total Long-Term Debt	0	0	45 000	92 000
Total Current Debt	510 000	522 000	412 000	207 000
Total Equity and Debt	1 195 000	1 080 000	898 000	703 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 400 000	1 771 000	2 082 000	1 781 000
Other Income	0	0	0	0
Revenue	2 400 000	1 771 000	2 082 000	1 781 000
Cost of Goods Sold	968 000	422 000	1 111 000	887 000
Salary Costs	1 069 000	821 000	742 000	692 000
Depreciation	25 000	32 000	43 000	56 000
Impairment	0	0	0	0
Expenditure	2 238 000	1 437 000	2 042 000	1 766 000
Operating Profit	162 000	333 000	40 000	14 000
Financial Income	1 000	0	1 000	4 000
Financial Costs	0	1 000	3 000	4 000
Financial Balance	1 000	−1 000	−2 000	0
Dividends	0	0	0	0
Net Income	127 000	264 000	37 000	14 000

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	78 000	103 000	135 000	178 000
Total Tangible Assets	78 000	103 000	135 000	178 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	78 000	103 000	135 000	178 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 082 000	892 000	383 000	282 000
Total Current Assets	1 117 000	977 000	762 000	525 000
Total Assets	1 195 000	1 080 000	898 000	703 000
Total Equity	685 000	558 000	441 000	404 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	45 000	92 000
Creditors	78 000	45 000	208 000	9 000
Unpaid Taxes	267 000	172 000	110 000	117 000
Dividends	0	0	0	0
Other Current Debt	129 000	235 000	94 000	81 000
Total Current Debt	510 000	522 000	412 000	207 000
Total Equity and Debt	1 195 000	1 080 000	898 000	703 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,54 %	47,31 %	8,39 %	3,47 %
Debt-to-Equity Ratio	0	0	0,1	0,23
Operating Profit Margin	6,75 %	18,8 %	1,92 %	0,79 %
Current Ratio	2,19	1,87	1,85	2,54
Quick Ratio	2,19	1,87	1,85	2,54
Equity Ratio	0,57	0,52	0,49	0,57
Gross Profit Margin	59,67 %	76,17 %	46,64 %	50,2 %