ORTOPEDISK VIKEN AS

2000 LILLESTRØM

Finances

Share Ownership

Return on Equity

64,89 %

Current Ratio

1,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	792 000	203 000	0
Net Income	85 000	22 000	−6 000
Total Assets	450 000	194 000	30 000
Total Equity	131 000	46 000	24 000

Income (NOK)	2022	2021	2020
Revenue	792 000	203 000	0
Expenditure	685 000	177 000	6 000
Operating Profit	108 000	27 000	−6 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	109 000	27 000	−6 000
Tax	24 000	5 000	0
Net Income	85 000	22 000	−6 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	450 000	194 000	30 000
Total Assets	450 000	194 000	30 000
Total Retained Equity	101 000	16 000	−6 000
Total Equity	131 000	46 000	24 000
Total Long-Term Debt	0	0	0
Total Current Debt	319 000	148 000	6 000
Total Equity and Debt	450 000	194 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	792 000	203 000	0
Other Income	0	0	0
Revenue	792 000	203 000	0
Cost of Goods Sold	0	0	0
Salary Costs	472 000	99 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	685 000	177 000	6 000
Operating Profit	108 000	27 000	−6 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	0	0	0
Net Income	85 000	22 000	−6 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	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	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	450 000	189 000	30 000
Total Current Assets	450 000	194 000	30 000
Total Assets	450 000	194 000	30 000
Total Equity	131 000	46 000	24 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	8 000	13 000	0
Unpaid Taxes	35 000	8 000	0
Dividends	0	0	0
Other Current Debt	252 000	123 000	6 000
Total Current Debt	319 000	148 000	6 000
Total Equity and Debt	450 000	194 000	30 000

Financial indicators	2022	2021	2020
Return on Equity	64,89 %	47,83 %	−25 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	13,64 %	13,3 %	-
Current Ratio	1,41	1,31	5
Quick Ratio	1,41	1,31	5
Equity Ratio	0,29	0,24	0,8
Gross Profit Margin	100 %	100 %	-