1. 2. February 2004 Copyright Ossur Össur hf. Financial overview 2003

2. 2. February 2004 Copyright Ossur Financial highlights 2003 Sales 2003 Expenses 2003 Balance sheet 31.12.2003 Q4 financial highlights GII Purchasing accounting

3. 2. February 2004 Copyright Ossur Financial highlights 2003

4. 2. February 2004 Copyright Ossur The EBITDA “gap” EBITDA 10% Unusual items 4% = Normalized EBITDA 14% R&D excess investment 3% GPM slide 3% = Targeted EBITDA20%

5. 2. February 2004 Copyright Ossur Unusual items 2003 Severance & restructuring exp.1.531.000 USD –Össur North America AV723.000 –Össur Engineering in Albion 28.000 –Össur Engineering R&D in AV299.000 –Generation II USA in Seattle204.000 –Generation II Orthotics in Canada 106.000 –Össur hf.171.000 Litigation expenses 2.200.000 USD DW relocation 280.000 USD Expensed acquisition process 300.000 USD Normalized EBITDA is 14%

6. 2. February 2004 Copyright Ossur Income statement by quarters 2003

7. 2. February 2004 Copyright Ossur Net sales 1998 - 2003

8. 2. February 2004 Copyright Ossur Net profit 1998 - 2003 Note: Unusual expenses 2003 4,3 million USD

9. 2. February 2004 Copyright Ossur EPS 1999 - 2003

10. 2. February 2004 Copyright Ossur Key ratios 2001-2003 Note: Unusual expenses 2003 GPM= +0,5%, SG&A = -3,4%, R&D = -0,7%

11. 2. February 2004 Copyright Ossur Key ratios 2003 / 2002 + 16% +13% -34%-47%- 54% Note: Unusual expenses 2003 4,3 million USD

12. 2. February 2004 Copyright Ossur Sales 2003

13. 2. February 2004 Copyright Ossur Sales by markets 2003 2002

14. 2. February 2004 Copyright Ossur Sales by markets 2003 + 7% 43% +20% +2%+2% Generation II was acquired October 3rd. 2003. GII sales in 2003 were 5.2 million in North America and 0,7 million in Europe.

15. 2. February 2004 Copyright Ossur Sales growth 2003 in local currency

16. 2. February 2004 Copyright Ossur Sales growth 2003 (excluding GII) in local currency Excluding Generation II sales of 5,9 million USD. Generation II was acquired October 3rd. 2003.

17. 2. February 2004 Copyright Ossur Net sales 2001-2003 16,3 GII sales Q4 2003 is 5,9 million USD

18. 2. February 2004 Copyright Ossur Expenses 2003

19. 2. February 2004 Copyright Ossur S&M 2001-2003 Note: Unusual S&M expenses is 0,5% in 2003

20. 2. February 2004 Copyright Ossur R&D 2001-2003 Note: Unusual R&D expenses 2003 is 0,7%

21. 2. February 2004 Copyright Ossur G&A 2001-2003 Note: Unusual G&A expenses 2003 2,9% in 2003

22. 2. February 2004 Copyright Ossur EBITDA by Q 2001-2003 2,2 Note: Q4 unusual expenses 2.5 million USD

23. 2. February 2004 Copyright Ossur EBITDA ratio

24. 2. February 2004 Copyright Ossur Balance sheet 31.12.2003

25. 2. February 2004 Copyright Ossur Balance sheet 20032002 Equity ratio43%56% Current ratio1.82.3

26. 2. February 2004 Copyright Ossur Balance sheet 31. Dec 2003 Equity Fixed 43% 64%36% Current Long termShort term 38% 19%

27. 2. February 2004 Copyright Ossur A/R 30. Dec 2001-2003 + 21% + 26% Note: GII A/R are 3,3 million USD. Decrease in Ossur receivables is 6%.

28. 2. February 2004 Copyright Ossur Inventories 30. Sept 2001-2003 +25% 0% Note: GII Inventories are 1,6 million USD. Decrease in Ossur inventories is 12%.

29. 2. February 2004 Copyright Ossur Q4 financial highlights

30. 2. February 2004 Copyright Ossur Key ratios Q4 2003 / 2002 + 38% 38% -102%-159%-133% Note: Unusual expenses 2.5 million USD in Q4 2003

31. 2. February 2004 Copyright Ossur Key ratios Q4 2001 - 2003 Note: Unusual expenses 2.5 million USD in Q4 2003

32. 2. February 2004 Copyright Ossur Sales by markets Q4 2003 / 2002 +46% 16% +39% +17% Note: GII sales in Q4 were 5.2 million in North America and 0,7 million in Europe.

33. 2. February 2004 Copyright Ossur Key ratios Q4 2001-2003 Note: Unusual expenses 2003 GPM= +0,6%, SG&A = -7,4%, R&D = -0,8%

34. 2. February 2004 Copyright Ossur GII Purchasing accounting

35. 2. February 2004 Copyright Ossur GII purchasing accounting Operating fixed assets 2,521,000 USD Liabilities- 2,171,000 USD Working capital 5,000,000 USD Intangible assets (amortized) 4,444,000 USD Goodwill (impairment test)22,801,000 USD TOTAL32,595,000 USD

36. 2. February 2004 Copyright Ossur Thank you !