CHIRON PREDICTIVE TECHNOLOGIES AS

7052 TRONDHEIM

Finances

Share Ownership

Return on Equity

5,1 %

Current Ratio

0,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 473 000	1 862 000	829 000
Net Income	57 000	654 000	319 000
Total Assets	1 598 000	1 587 000	785 000
Total Equity	1 117 000	1 060 000	406 000

Income (NOK)	2022	2021	2020
Revenue	1 473 000	1 862 000	829 000
Expenditure	1 400 000	1 023 000	418 000
Operating Profit	73 000	839 000	411 000
Financial Income	0	0	0
Financial Costs	0	1 000	2 000
Financial Balance	0	−1 000	−2 000
Earnings Before Tax	73 000	838 000	409 000
Tax	16 000	184 000	90 000
Net Income	57 000	654 000	319 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 225 000	0	0
Total Current Assets	373 000	1 587 000	785 000
Total Assets	1 598 000	1 587 000	785 000
Total Retained Equity	1 067 000	1 010 000	356 000
Total Equity	1 117 000	1 060 000	406 000
Total Long-Term Debt	0	0	0
Total Current Debt	481 000	527 000	378 000
Total Equity and Debt	1 598 000	1 587 000	785 000

Cash flow (NOK)	2022	2021	2020
Sales Income	516 000	835 000	250 000
Other Income	957 000	1 027 000	579 000
Revenue	1 473 000	1 862 000	829 000
Cost of Goods Sold	260 000	130 000	152 000
Salary Costs	210 000	661 000	179 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 400 000	1 023 000	418 000
Operating Profit	73 000	839 000	411 000
Financial Income	0	0	0
Financial Costs	0	1 000	2 000
Financial Balance	0	−1 000	−2 000
Dividends	0	0	0
Net Income	57 000	654 000	319 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 225 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 225 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	324 000	1 106 000	691 000
Total Current Assets	373 000	1 587 000	785 000
Total Assets	1 598 000	1 587 000	785 000
Total Equity	1 117 000	1 060 000	406 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	216 000	51 000	135 000
Unpaid Taxes	99 000	179 000	113 000
Dividends	0	0	0
Other Current Debt	150 000	112 000	41 000
Total Current Debt	481 000	527 000	378 000
Total Equity and Debt	1 598 000	1 587 000	785 000

Financial indicators	2022	2021	2020
Return on Equity	5,1 %	61,7 %	78,57 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	4,96 %	45,06 %	49,58 %
Current Ratio	0,78	3,01	2,08
Quick Ratio	0,78	3,01	2,08
Equity Ratio	0,7	0,67	0,52
Gross Profit Margin	82,35 %	93,02 %	81,66 %