ABC SYNSKIRURGI AS

3208 SANDEFJORD

Finances

Share Ownership

Return on Equity

2,91 %

Current Ratio

1,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 979 000	15 013 000	14 511 000	15 057 000
Net Income	96 000	392 000	−274 000	−421 000
Total Assets	4 472 000	4 939 000	5 676 000	6 193 000
Total Equity	3 301 000	3 204 000	2 812 000	3 085 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 979 000	15 013 000	14 511 000	15 057 000
Expenditure	14 853 000	14 489 000	14 814 000	15 544 000
Operating Profit	126 000	524 000	−302 000	−488 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	6 000	23 000	48 000	52 000
Financial Balance	−2 000	−21 000	−47 000	−51 000
Earnings Before Tax	124 000	503 000	−350 000	−539 000
Tax	27 000	111 000	−76 000	−118 000
Net Income	96 000	392 000	−274 000	−421 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 191 000	2 310 000	3 175 000	4 178 000
Total Current Assets	2 280 000	2 629 000	2 501 000	2 015 000
Total Assets	4 472 000	4 939 000	5 676 000	6 193 000
Total Retained Equity	3 201 000	3 104 000	2 712 000	2 985 000
Total Equity	3 301 000	3 204 000	2 812 000	3 085 000
Total Long-Term Debt	0	518 000	1 581 000	2 038 000
Total Current Debt	1 171 000	1 217 000	1 283 000	1 069 000
Total Equity and Debt	4 472 000	4 939 000	5 676 000	6 193 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 979 000	15 013 000	14 108 000	15 057 000
Other Income	0	0	404 000	0
Revenue	14 979 000	15 013 000	14 511 000	15 057 000
Cost of Goods Sold	4 617 000	3 989 000	4 293 000	4 458 000
Salary Costs	3 552 000	3 520 000	3 395 000	3 275 000
Depreciation	688 000	1 233 000	1 406 000	1 488 000
Impairment	0	0	0	0
Expenditure	14 853 000	14 489 000	14 814 000	15 544 000
Operating Profit	126 000	524 000	−302 000	−488 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	6 000	23 000	48 000	52 000
Financial Balance	−2 000	−21 000	−47 000	−51 000
Dividends	0	0	0	0
Net Income	96 000	392 000	−274 000	−421 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	989 000	1 181 000	826 000	750 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 200 000	1 128 000	2 347 000	3 426 000
Total Tangible Assets	1 200 000	1 128 000	2 347 000	3 426 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	2 191 000	2 310 000	3 175 000	4 178 000
Stock	297 000	411 000	396 000	382 000
Total Investments	0	0	0	0
Cash, Bank	1 687 000	2 076 000	1 923 000	1 275 000
Total Current Assets	2 280 000	2 629 000	2 501 000	2 015 000
Total Assets	4 472 000	4 939 000	5 676 000	6 193 000
Total Equity	3 301 000	3 204 000	2 812 000	3 085 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	518 000	1 581 000	2 038 000
Creditors	751 000	644 000	716 000	522 000
Unpaid Taxes	154 000	241 000	241 000	231 000
Dividends	0	0	0	0
Other Current Debt	266 000	331 000	326 000	316 000
Total Current Debt	1 171 000	1 217 000	1 283 000	1 069 000
Total Equity and Debt	4 472 000	4 939 000	5 676 000	6 193 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,91 %	12,23 %	−9,74 %	−13,65 %
Debt-to-Equity Ratio	0	0,16	0,56	0,66
Operating Profit Margin	0,84 %	3,49 %	−2,08 %	−3,24 %
Current Ratio	1,95	2,16	1,95	1,88
Quick Ratio	2,61	3,26	2,82	2,93
Equity Ratio	0,74	0,65	0,5	0,5
Gross Profit Margin	69,18 %	73,43 %	70,42 %	70,39 %