PIXELPORT AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

9,17 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000	25 000	41 000	19 000
Net Income	−21 000	−18 000	−47 000	−173 000
Total Assets	0	1 000	0	39 000
Total Equity	−229 000	−208 000	−191 000	−144 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000	25 000	41 000	19 000
Expenditure	16 000	31 000	77 000	183 000
Operating Profit	−10 000	−6 000	−36 000	−164 000
Financial Income	0	0	0	0
Financial Costs	11 000	12 000	11 000	10 000
Financial Balance	−11 000	−12 000	−11 000	−10 000
Earnings Before Tax	−21 000	−18 000	−47 000	−173 000
Tax	0	0	0	0
Net Income	−21 000	−18 000	−47 000	−173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	33 000
Total Current Assets	0	1 000	0	6 000
Total Assets	0	1 000	0	39 000
Total Retained Equity	−267 000	−246 000	−228 000	−181 000
Total Equity	−229 000	−208 000	−191 000	−144 000
Total Long-Term Debt	0	101 000	60 000	60 000
Total Current Debt	229 000	108 000	131 000	122 000
Total Equity and Debt	0	1 000	0	39 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	25 000	41 000	19 000
Other Income	0	0	0	0
Revenue	6 000	25 000	41 000	19 000
Cost of Goods Sold	0	0	0	106 000
Salary Costs	0	0	0	0
Depreciation	0	0	33 000	38 000
Impairment	0	0	0	0
Expenditure	16 000	31 000	77 000	183 000
Operating Profit	−10 000	−6 000	−36 000	−164 000
Financial Income	0	0	0	0
Financial Costs	11 000	12 000	11 000	10 000
Financial Balance	−11 000	−12 000	−11 000	−10 000
Dividends	0	0	0	0
Net Income	−21 000	−18 000	−47 000	−173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	33 000
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	0	0	0	0
Total Fixed Assets	0	0	0	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	1 000	0	6 000
Total Assets	0	1 000	0	39 000
Total Equity	−229 000	−208 000	−191 000	−144 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	101 000	60 000	60 000
Creditors	52 000	7 000	10 000	3 000
Unpaid Taxes	0	0	2 000	2 000
Dividends	0	0	0	0
Other Current Debt	75 000	0	18 000	18 000
Total Current Debt	229 000	108 000	131 000	122 000
Total Equity and Debt	0	1 000	0	39 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,17 %	8,65 %	24,61 %	120,14 %
Debt-to-Equity Ratio	−0	−0,49	−0,31	−0,42
Operating Profit Margin	−166,67 %	−24 %	−87,8 %	−863,16 %
Current Ratio	0	0,01	0	0,05
Quick Ratio	0	0,01	0	0,05
Equity Ratio	-	−208	-	−3,69
Gross Profit Margin	100 %	100 %	100 %	−457,89 %