ABBOTT MEDICAL NORWAY AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

12,77 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	140 293 000	153 129 000	131 958 000	124 812 000
Net Income	3 167 000	3 573 000	2 567 000	1 932 000
Total Assets	57 513 000	58 207 000	45 577 000	43 513 000
Total Equity	24 807 000	21 641 000	18 068 000	15 501 000

Income (NOK)	2022	2021	2020	2019
Revenue	140 293 000	153 129 000	131 958 000	124 812 000
Expenditure	136 193 000	148 340 000	128 606 000	122 081 000
Operating Profit	4 101 000	4 789 000	3 352 000	2 731 000
Financial Income	113 000	18 000	44 000	−30 000
Financial Costs	54 000	150 000	19 000	42 000
Financial Balance	59 000	−132 000	25 000	−72 000
Earnings Before Tax	4 159 000	4 657 000	3 377 000	2 659 000
Tax	993 000	1 084 000	810 000	727 000
Net Income	3 167 000	3 573 000	2 567 000	1 932 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 835 000	4 523 000	680 000	958 000
Total Current Assets	52 677 000	53 684 000	44 897 000	42 555 000
Total Assets	57 513 000	58 207 000	45 577 000	43 513 000
Total Retained Equity	24 607 000	21 441 000	17 868 000	0
Total Equity	24 807 000	21 641 000	18 068 000	15 501 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	32 706 000	36 566 000	27 509 000	28 012 000
Total Equity and Debt	57 513 000	58 207 000	45 577 000	43 513 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	140 293 000	153 129 000	131 958 000	124 812 000
Other Income	0	0	0	0
Revenue	140 293 000	153 129 000	131 958 000	124 812 000
Cost of Goods Sold	107 347 000	124 875 000	106 888 000	97 934 000
Salary Costs	17 291 000	25 511 000	18 066 000	15 306 000
Depreciation	1 548 000	929 000	495 000	608 000
Impairment	0	0	0	0
Expenditure	136 193 000	148 340 000	128 606 000	122 081 000
Operating Profit	4 101 000	4 789 000	3 352 000	2 731 000
Financial Income	113 000	18 000	44 000	−30 000
Financial Costs	54 000	150 000	19 000	42 000
Financial Balance	59 000	−132 000	25 000	−72 000
Dividends	0	0	0	0
Net Income	3 167 000	3 573 000	2 567 000	1 932 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	877 000	459 000	306 000	254 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	3 912 000	0	0	500 000
Fixtures	47 000	4 064 000	374 000	204 000
Total Tangible Assets	3 958 000	4 064 000	374 000	704 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 835 000	4 523 000	680 000	958 000
Stock	15 629 000	16 113 000	10 556 000	10 196 000
Total Investments	0	0	0	0
Cash, Bank	12 023 000	11 051 000	12 272 000	13 407 000
Total Current Assets	52 677 000	53 684 000	44 897 000	42 555 000
Total Assets	57 513 000	58 207 000	45 577 000	43 513 000
Total Equity	24 807 000	21 641 000	18 068 000	15 501 000
Short-Term Group Debt	14 263 000	16 896 000	11 820 000	12 634 000
Total Long-Term Debt	0	0	0	0
Creditors	1 120 000	864 000	827 000	1 424 000
Unpaid Taxes	8 880 000	8 419 000	8 053 000	7 920 000
Dividends	0	0	0	0
Other Current Debt	7 032 000	9 150 000	5 948 000	5 325 000
Total Current Debt	32 706 000	36 566 000	27 509 000	28 012 000
Total Equity and Debt	57 513 000	58 207 000	45 577 000	43 513 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,77 %	16,51 %	14,21 %	12,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,92 %	3,13 %	2,54 %	2,19 %
Current Ratio	1,61	1,47	1,63	1,52
Quick Ratio	3,08	2,62	2,65	2,39
Equity Ratio	0,43	0,37	0,4	0,36
Gross Profit Margin	23,48 %	18,45 %	19 %	21,53 %