X2 MASKIN AS

9395 KALDFARNES

Finances

Share Ownership

Return on Equity

−9,14 %

Current Ratio

0,93

Debt-to-Equity Ratio

0,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 188 000	4 908 000	1 368 000	364 000
Net Income	−17 000	30 000	146 000	93 000
Total Assets	2 061 000	2 019 000	3 237 000	498 000
Total Equity	186 000	203 000	173 000	−123 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 188 000	4 908 000	1 368 000	364 000
Expenditure	5 162 000	4 801 000	1 208 000	257 000
Operating Profit	25 000	106 000	161 000	106 000
Financial Income	0	0	0	0
Financial Costs	42 000	76 000	15 000	13 000
Financial Balance	−42 000	−76 000	−15 000	−13 000
Earnings Before Tax	−17 000	30 000	146 000	93 000
Tax	0	0	0	0
Net Income	−17 000	30 000	146 000	93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	437 000	519 000	1 740 000	415 000
Total Current Assets	1 624 000	1 499 000	1 497 000	83 000
Total Assets	2 061 000	2 019 000	3 237 000	498 000
Total Retained Equity	−744 000	−727 000	−757 000	−903 000
Total Equity	186 000	203 000	173 000	−123 000
Total Long-Term Debt	120 000	265 000	1 914 000	161 000
Total Current Debt	1 755 000	1 550 000	1 150 000	459 000
Total Equity and Debt	2 061 000	2 019 000	3 237 000	498 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 205 000	4 888 000	1 303 000	335 000
Other Income	−17 000	20 000	65 000	29 000
Revenue	5 188 000	4 908 000	1 368 000	364 000
Cost of Goods Sold	802 000	1 415 000	229 000	90 000
Salary Costs	914 000	1 398 000	148 000	0
Depreciation	68 000	141 000	91 000	38 000
Impairment	0	0	0	0
Expenditure	5 162 000	4 801 000	1 208 000	257 000
Operating Profit	25 000	106 000	161 000	106 000
Financial Income	0	0	0	0
Financial Costs	42 000	76 000	15 000	13 000
Financial Balance	−42 000	−76 000	−15 000	−13 000
Dividends	0	0	0	0
Net Income	−17 000	30 000	146 000	93 000

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	437 000	519 000	1 740 000	415 000
Fixtures	0	0	0	0
Total Tangible Assets	437 000	519 000	1 740 000	415 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	437 000	519 000	1 740 000	415 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	38 000	425 000	209 000	0
Total Current Assets	1 624 000	1 499 000	1 497 000	83 000
Total Assets	2 061 000	2 019 000	3 237 000	498 000
Total Equity	186 000	203 000	173 000	−123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	120 000	265 000	1 914 000	161 000
Creditors	749 000	306 000	179 000	4 000
Unpaid Taxes	165 000	371 000	13 000	0
Dividends	0	0	0	0
Other Current Debt	842 000	873 000	958 000	455 000
Total Current Debt	1 755 000	1 550 000	1 150 000	459 000
Total Equity and Debt	2 061 000	2 019 000	3 237 000	498 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,14 %	14,78 %	84,39 %	−75,61 %
Debt-to-Equity Ratio	0,65	1,31	11,06	−1,31
Operating Profit Margin	0,48 %	2,16 %	11,77 %	29,12 %
Current Ratio	0,93	0,97	1,3	0,18
Quick Ratio	0,93	0,97	1,3	0,18
Equity Ratio	0,09	0,1	0,05	−0,25
Gross Profit Margin	84,54 %	71,17 %	83,26 %	75,27 %