PX SOLUTIONS AS

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

0,19 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 686 000	8 524 000	8 631 000	9 572 000
Net Income	3 000	1 525 000	1 705 000	1 444 000
Total Assets	4 258 000	4 886 000	4 673 000	5 632 000
Total Equity	1 541 000	1 537 000	1 412 000	1 107 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 686 000	8 524 000	8 631 000	9 572 000
Expenditure	8 684 000	6 553 000	6 446 000	7 731 000
Operating Profit	3 000	1 970 000	2 185 000	1 841 000
Financial Income	1 000	1 000	1 000	9 000
Financial Costs	1 000	0	3 000	0
Financial Balance	0	1 000	−2 000	9 000
Earnings Before Tax	3 000	1 971 000	2 183 000	1 850 000
Tax	0	446 000	478 000	406 000
Net Income	3 000	1 525 000	1 705 000	1 444 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	299 000	357 000	654 000
Total Current Assets	4 251 000	4 588 000	4 316 000	4 978 000
Total Assets	4 258 000	4 886 000	4 673 000	5 632 000
Total Retained Equity	914 000	911 000	786 000	481 000
Total Equity	1 541 000	1 537 000	1 412 000	1 107 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 717 000	3 349 000	3 260 000	4 525 000
Total Equity and Debt	4 258 000	4 886 000	4 673 000	5 632 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 686 000	8 524 000	8 615 000	9 572 000
Other Income	0	0	15 000	0
Revenue	8 686 000	8 524 000	8 631 000	9 572 000
Cost of Goods Sold	7 344 000	2 678 000	2 132 000	3 475 000
Salary Costs	670 000	2 875 000	3 409 000	3 266 000
Depreciation	24 000	58 000	62 000	106 000
Impairment	0	0	0	0
Expenditure	8 684 000	6 553 000	6 446 000	7 731 000
Operating Profit	3 000	1 970 000	2 185 000	1 841 000
Financial Income	1 000	1 000	1 000	9 000
Financial Costs	1 000	0	3 000	0
Financial Balance	0	1 000	−2 000	9 000
Dividends	0	1 400 000	1 400 000	1 400 000
Net Income	3 000	1 525 000	1 705 000	1 444 000

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	7 000	299 000	357 000	654 000
Total Tangible Assets	7 000	299 000	357 000	654 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 000	299 000	357 000	654 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 578 000	2 232 000	1 584 000	1 626 000
Total Current Assets	4 251 000	4 588 000	4 316 000	4 978 000
Total Assets	4 258 000	4 886 000	4 673 000	5 632 000
Total Equity	1 541 000	1 537 000	1 412 000	1 107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 211 000	679 000	88 000	1 854 000
Unpaid Taxes	452 000	590 000	788 000	551 000
Dividends	0	1 400 000	1 400 000	1 400 000
Other Current Debt	55 000	234 000	506 000	314 000
Total Current Debt	2 717 000	3 349 000	3 260 000	4 525 000
Total Equity and Debt	4 258 000	4 886 000	4 673 000	5 632 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,19 %	99,22 %	120,75 %	130,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,03 %	23,11 %	25,32 %	19,23 %
Current Ratio	1,56	1,37	1,32	1,1
Quick Ratio	1,56	1,37	1,32	1,1
Equity Ratio	0,36	0,31	0,3	0,2
Gross Profit Margin	15,45 %	68,58 %	75,3 %	63,7 %