AKER BRYGGE KJEVEORTOPEDI AS

0250 OSLO

Finances

Share Ownership

Return on Equity

3 480 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 944 000	3 623 000	3 783 000	4 183 000
Net Income	1 044 000	1 394 000	1 566 000	1 848 000
Total Assets	1 633 000	4 014 000	2 992 000	3 299 000
Total Equity	30 000	30 000	1 885 000	709 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 944 000	3 623 000	3 783 000	4 183 000
Expenditure	1 601 000	1 835 000	1 773 000	1 809 000
Operating Profit	1 343 000	1 788 000	2 011 000	2 375 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	−1 000
Earnings Before Tax	1 343 000	1 788 000	2 008 000	2 374 000
Tax	300 000	394 000	442 000	526 000
Net Income	1 044 000	1 394 000	1 566 000	1 848 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 633 000	4 014 000	2 992 000	3 299 000
Total Assets	1 633 000	4 014 000	2 992 000	3 299 000
Total Retained Equity	0	0	1 855 000	679 000
Total Equity	30 000	30 000	1 885 000	709 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 603 000	3 984 000	1 107 000	2 590 000
Total Equity and Debt	1 633 000	4 014 000	2 992 000	3 299 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 944 000	3 623 000	3 783 000	4 183 000
Other Income	0	0	0	0
Revenue	2 944 000	3 623 000	3 783 000	4 183 000
Cost of Goods Sold	267 000	398 000	462 000	235 000
Salary Costs	1 123 000	1 302 000	1 095 000	1 357 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 601 000	1 835 000	1 773 000	1 809 000
Operating Profit	1 343 000	1 788 000	2 011 000	2 375 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	−1 000
Dividends	1 044 000	3 249 000	0	0
Net Income	1 044 000	1 394 000	1 566 000	1 848 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	466 000	530 000	606 000	501 000
Total Investments	0	0	0	0
Cash, Bank	284 000	369 000	175 000	499 000
Total Current Assets	1 633 000	4 014 000	2 992 000	3 299 000
Total Assets	1 633 000	4 014 000	2 992 000	3 299 000
Total Equity	30 000	30 000	1 885 000	709 000
Short-Term Group Debt	0	0	500 000	1 848 000
Total Long-Term Debt	0	0	0	0
Creditors	11 000	53 000	50 000	0
Unpaid Taxes	60 000	91 000	107 000	78 000
Dividends	1 044 000	3 249 000	0	0
Other Current Debt	189 000	197 000	117 000	137 000
Total Current Debt	1 603 000	3 984 000	1 107 000	2 590 000
Total Equity and Debt	1 633 000	4 014 000	2 992 000	3 299 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 480 %	4 646,67 %	83,08 %	260,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	45,62 %	49,35 %	53,16 %	56,78 %
Current Ratio	1,02	1,01	2,7	1,27
Quick Ratio	1,44	1,16	5,97	1,58
Equity Ratio	0,02	0,01	0,63	0,21
Gross Profit Margin	90,93 %	89,01 %	87,79 %	94,38 %