AXESS SCANDINAVIA

0154 OSLO

Finances

Share Ownership

Return on Equity

256,07 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	506 000	679 000	689 000	480 000
Net Income	−274 000	84 000	343 000	282 000
Total Assets	1 164 000	1 206 000	1 289 000	1 081 000
Total Equity	−107 000	167 000	84 000	−259 000

Income (NOK)	2022	2021	2020	2019
Revenue	506 000	679 000	689 000	480 000
Expenditure	781 000	556 000	247 000	91 000
Operating Profit	−275 000	123 000	442 000	389 000
Financial Income	0	0	0	0
Financial Costs	−1 000	15 000	3 000	26 000
Financial Balance	1 000	−15 000	−3 000	−26 000
Earnings Before Tax	−274 000	107 000	439 000	363 000
Tax	0	24 000	97 000	81 000
Net Income	−274 000	84 000	343 000	282 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 164 000	1 125 000	1 088 000	1 054 000
Total Current Assets	0	81 000	201 000	26 000
Total Assets	1 164 000	1 206 000	1 289 000	1 081 000
Total Retained Equity	−107 000	167 000	84 000	−259 000
Total Equity	−107 000	167 000	84 000	−259 000
Total Long-Term Debt	0	0	0	450 000
Total Current Debt	1 271 000	1 039 000	1 205 000	890 000
Total Equity and Debt	1 164 000	1 206 000	1 289 000	1 081 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	506 000	679 000	689 000	480 000
Other Income	0	0	0	0
Revenue	506 000	679 000	689 000	480 000
Cost of Goods Sold	540 000	376 000	220 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	781 000	556 000	247 000	91 000
Operating Profit	−275 000	123 000	442 000	389 000
Financial Income	0	0	0	0
Financial Costs	−1 000	15 000	3 000	26 000
Financial Balance	1 000	−15 000	−3 000	−26 000
Dividends	0	0	0	0
Net Income	−274 000	84 000	343 000	282 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 164 000	1 125 000	1 088 000	1 054 000
Total Fixed Assets	1 164 000	1 125 000	1 088 000	1 054 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	10 000	1 000
Total Current Assets	0	81 000	201 000	26 000
Total Assets	1 164 000	1 206 000	1 289 000	1 081 000
Total Equity	−107 000	167 000	84 000	−259 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	450 000
Creditors	0	0	263 000	0
Unpaid Taxes	10 000	3 000	20 000	61 000
Dividends	0	0	0	0
Other Current Debt	1 261 000	1 012 000	743 000	748 000
Total Current Debt	1 271 000	1 039 000	1 205 000	890 000
Total Equity and Debt	1 164 000	1 206 000	1 289 000	1 081 000

Financial indicators	2022	2021	2020	2019
Return on Equity	256,07 %	50,3 %	408,33 %	−108,88 %
Debt-to-Equity Ratio	−0	0	0	−1,74
Operating Profit Margin	−54,35 %	18,11 %	64,15 %	81,04 %
Current Ratio	0	0,08	0,17	0,03
Quick Ratio	0	0,08	0,17	0,03
Equity Ratio	−0,09	0,14	0,07	−0,24
Gross Profit Margin	−6,72 %	44,62 %	68,07 %	100 %