PIXELWEAR AS

0566 OSLO

Finances

Share Ownership

Return on Equity

48,4 %

Current Ratio

1,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 234 000	999 000	1 664 000	1 547 000
Net Income	106 000	−185 000	176 000	120 000
Total Assets	490 000	470 000	912 000	636 000
Total Equity	219 000	113 000	298 000	372 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 234 000	999 000	1 664 000	1 547 000
Expenditure	1 140 000	1 183 000	1 433 000	1 388 000
Operating Profit	94 000	−185 000	231 000	159 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	94 000	−185 000	230 000	160 000
Tax	−12 000	0	54 000	40 000
Net Income	106 000	−185 000	176 000	120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	0	0	1 000
Total Current Assets	478 000	470 000	912 000	635 000
Total Assets	490 000	470 000	912 000	636 000
Total Retained Equity	189 000	83 000	268 000	342 000
Total Equity	219 000	113 000	298 000	372 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	271 000	357 000	614 000	264 000
Total Equity and Debt	490 000	470 000	912 000	636 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 211 000	899 000	1 565 000	1 187 000
Other Income	22 000	100 000	99 000	361 000
Revenue	1 234 000	999 000	1 664 000	1 547 000
Cost of Goods Sold	22 000	21 000	17 000	5 000
Salary Costs	865 000	969 000	1 085 000	952 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 140 000	1 183 000	1 433 000	1 388 000
Operating Profit	94 000	−185 000	231 000	159 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	250 000	0
Net Income	106 000	−185 000	176 000	120 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	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	0	0	0	1 000
Total Fixed Assets	12 000	0	0	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	349 000	378 000	883 000	555 000
Total Current Assets	478 000	470 000	912 000	635 000
Total Assets	490 000	470 000	912 000	636 000
Total Equity	219 000	113 000	298 000	372 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	13 000	21 000	27 000
Unpaid Taxes	123 000	100 000	122 000	107 000
Dividends	0	0	250 000	0
Other Current Debt	135 000	245 000	166 000	90 000
Total Current Debt	271 000	357 000	614 000	264 000
Total Equity and Debt	490 000	470 000	912 000	636 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,4 %	−163,72 %	59,06 %	32,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,62 %	−18,52 %	13,88 %	10,28 %
Current Ratio	1,76	1,32	1,49	2,41
Quick Ratio	1,76	1,32	1,49	2,41
Equity Ratio	0,45	0,24	0,33	0,58
Gross Profit Margin	98,22 %	97,9 %	98,98 %	99,68 %