ANATOMIX AS

0181 OSLO

Finances

Share Ownership

Return on Equity

−23,81 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 326 000	3 830 000	3 671 000	4 362 000
Net Income	−211 000	940 000	124 000	−13 000
Total Assets	2 487 000	2 705 000	2 190 000	2 094 000
Total Equity	886 000	1 097 000	157 000	34 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 326 000	3 830 000	3 671 000	4 362 000
Expenditure	3 569 000	3 272 000	3 492 000	4 353 000
Operating Profit	−244 000	559 000	178 000	9 000
Financial Income	100 000	520 000	13 000	11 000
Financial Costs	30 000	7 000	39 000	28 000
Financial Balance	70 000	513 000	−26 000	−17 000
Earnings Before Tax	−174 000	1 071 000	152 000	−8 000
Tax	37 000	131 000	28 000	4 000
Net Income	−211 000	940 000	124 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	124 000	230 000	115 000	193 000
Total Current Assets	2 363 000	2 475 000	2 075 000	1 901 000
Total Assets	2 487 000	2 705 000	2 190 000	2 094 000
Total Retained Equity	856 000	1 067 000	133 000	9 000
Total Equity	886 000	1 097 000	157 000	34 000
Total Long-Term Debt	0	0	0	48 000
Total Current Debt	1 601 000	1 608 000	2 032 000	2 012 000
Total Equity and Debt	2 487 000	2 705 000	2 190 000	2 094 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 324 000	3 812 000	3 614 000	4 362 000
Other Income	2 000	18 000	57 000	0
Revenue	3 326 000	3 830 000	3 671 000	4 362 000
Cost of Goods Sold	1 886 000	1 957 000	2 008 000	2 692 000
Salary Costs	600 000	460 000	668 000	676 000
Depreciation	19 000	1 000	45 000	47 000
Impairment	0	0	0	0
Expenditure	3 569 000	3 272 000	3 492 000	4 353 000
Operating Profit	−244 000	559 000	178 000	9 000
Financial Income	100 000	520 000	13 000	11 000
Financial Costs	30 000	7 000	39 000	28 000
Financial Balance	70 000	513 000	−26 000	−17 000
Dividends	0	0	0	0
Net Income	−211 000	940 000	124 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	37 000	46 000	79 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	55 000	28 000	0	45 000
Total Tangible Assets	55 000	28 000	0	45 000
Total Fiancial Fixed Assets	69 000	166 000	69 000	69 000
Total Fixed Assets	124 000	230 000	115 000	193 000
Stock	1 000 000	1 034 000	866 000	1 183 000
Total Investments	0	0	0	0
Cash, Bank	123 000	131 000	438 000	91 000
Total Current Assets	2 363 000	2 475 000	2 075 000	1 901 000
Total Assets	2 487 000	2 705 000	2 190 000	2 094 000
Total Equity	886 000	1 097 000	157 000	34 000
Short-Term Group Debt	640 000	737 000	1 337 000	1 340 000
Total Long-Term Debt	0	0	0	48 000
Creditors	648 000	548 000	452 000	366 000
Unpaid Taxes	245 000	131 000	185 000	83 000
Dividends	0	0	0	0
Other Current Debt	68 000	70 000	57 000	222 000
Total Current Debt	1 601 000	1 608 000	2 032 000	2 012 000
Total Equity and Debt	2 487 000	2 705 000	2 190 000	2 094 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,81 %	85,69 %	78,98 %	−38,24 %
Debt-to-Equity Ratio	0	0	0	1,41
Operating Profit Margin	−7,34 %	14,6 %	4,85 %	0,21 %
Current Ratio	1,48	1,54	1,02	0,94
Quick Ratio	3,93	4,31	1,78	2,29
Equity Ratio	0,36	0,41	0,07	0,02
Gross Profit Margin	43,3 %	48,9 %	45,3 %	38,29 %