IOPT NORGE - INSTITUTT FOR TRAUMEARBEID AS

1786 HALDEN

Finances

Share Ownership

Return on Equity

−143,79 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 465 000	4 896 000	3 606 000	4 652 000
Net Income	−243 000	624 000	483 000	750 000
Total Assets	558 000	1 557 000	1 705 000	2 212 000
Total Equity	169 000	413 000	1 383 000	900 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 465 000	4 896 000	3 606 000	4 652 000
Expenditure	4 719 000	4 085 000	2 999 000	3 742 000
Operating Profit	−254 000	811 000	607 000	910 000
Financial Income	19 000	4 000	54 000	10 000
Financial Costs	9 000	15 000	42 000	4 000
Financial Balance	10 000	−11 000	12 000	6 000
Earnings Before Tax	−243 000	800 000	619 000	916 000
Tax	0	176 000	136 000	166 000
Net Income	−243 000	624 000	483 000	750 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	558 000	1 557 000	1 705 000	2 212 000
Total Assets	558 000	1 557 000	1 705 000	2 212 000
Total Retained Equity	69 000	313 000	1 283 000	800 000
Total Equity	169 000	413 000	1 383 000	900 000
Total Long-Term Debt	0	−1 087 000	0	0
Total Current Debt	389 000	2 232 000	322 000	1 312 000
Total Equity and Debt	558 000	1 557 000	1 705 000	2 212 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 465 000	4 896 000	3 606 000	4 652 000
Other Income	0	−1 000	0	0
Revenue	4 465 000	4 896 000	3 606 000	4 652 000
Cost of Goods Sold	3 728 000	2 721 000	690 000	873 000
Salary Costs	0	0	0	24 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 719 000	4 085 000	2 999 000	3 742 000
Operating Profit	−254 000	811 000	607 000	910 000
Financial Income	19 000	4 000	54 000	10 000
Financial Costs	9 000	15 000	42 000	4 000
Financial Balance	10 000	−11 000	12 000	6 000
Dividends	0	795 000	0	0
Net Income	−243 000	624 000	483 000	750 000

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	140 000	186 000	170 000	122 000
Total Investments	0	0	0	0
Cash, Bank	72 000	704 000	1 140 000	1 162 000
Total Current Assets	558 000	1 557 000	1 705 000	2 212 000
Total Assets	558 000	1 557 000	1 705 000	2 212 000
Total Equity	169 000	413 000	1 383 000	900 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−1 087 000	0	0
Creditors	20 000	72 000	102 000	81 000
Unpaid Taxes	0	0	0	0
Dividends	0	795 000	0	0
Other Current Debt	369 000	1 189 000	879 000	1 065 000
Total Current Debt	389 000	2 232 000	322 000	1 312 000
Total Equity and Debt	558 000	1 557 000	1 705 000	2 212 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−143,79 %	151,09 %	34,92 %	83,33 %
Debt-to-Equity Ratio	0	−2,63	0	0
Operating Profit Margin	−5,69 %	16,56 %	16,83 %	19,56 %
Current Ratio	1,43	0,7	5,3	1,69
Quick Ratio	2,24	0,76	11,22	1,86
Equity Ratio	0,3	0,27	0,81	0,41
Gross Profit Margin	16,51 %	44,42 %	80,87 %	81,23 %