ANDERS BRUVOLL ORTOPEDI AS

6018 ÅLESUND

Finances

Share Ownership

Return on Equity

33,09 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 268 000	2 202 000	2 432 000	538 000
Net Income	91 000	−201 000	174 000	−53 000
Total Assets	636 000	605 000	836 000	346 000
Total Equity	275 000	184 000	385 000	210 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 268 000	2 202 000	2 432 000	538 000
Expenditure	2 147 000	2 459 000	2 209 000	606 000
Operating Profit	121 000	−257 000	223 000	−68 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Earnings Before Tax	119 000	−258 000	223 000	−68 000
Tax	27 000	−57 000	49 000	−15 000
Net Income	91 000	−201 000	174 000	−53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	57 000	0	15 000
Total Current Assets	607 000	548 000	836 000	331 000
Total Assets	636 000	605 000	836 000	346 000
Total Retained Equity	245 000	154 000	355 000	180 000
Total Equity	275 000	184 000	385 000	210 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	361 000	421 000	452 000	136 000
Total Equity and Debt	636 000	605 000	836 000	346 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 268 000	2 202 000	2 432 000	538 000
Other Income	0	0	0	0
Revenue	2 268 000	2 202 000	2 432 000	538 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 049 000	2 376 000	2 115 000	538 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 147 000	2 459 000	2 209 000	606 000
Operating Profit	121 000	−257 000	223 000	−68 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	91 000	−201 000	174 000	−53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	29 000	57 000	0	15 000
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	29 000	57 000	0	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	456 000	390 000	624 000	210 000
Total Current Assets	607 000	548 000	836 000	331 000
Total Assets	636 000	605 000	836 000	346 000
Total Equity	275 000	184 000	385 000	210 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	7 000	0	0
Unpaid Taxes	159 000	151 000	198 000	80 000
Dividends	0	0	0	0
Other Current Debt	200 000	263 000	220 000	56 000
Total Current Debt	361 000	421 000	452 000	136 000
Total Equity and Debt	636 000	605 000	836 000	346 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,09 %	−109,24 %	45,19 %	−25,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,34 %	−11,67 %	9,17 %	−12,64 %
Current Ratio	1,68	1,3	1,85	2,43
Quick Ratio	1,68	1,3	1,85	2,43
Equity Ratio	0,43	0,3	0,46	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %