SMÆSH BURGER AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

773,21 %

Current Ratio

0,45

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 486 000	2 627 000	2 278 000	1 560 000
Net Income	−433 000	227 000	102 000	−1 000
Total Assets	344 000	710 000	545 000	268 000
Total Equity	−56 000	377 000	150 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 486 000	2 627 000	2 278 000	1 560 000
Expenditure	2 920 000	2 336 000	2 148 000	1 561 000
Operating Profit	−433 000	291 000	131 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−433 000	291 000	131 000	−1 000
Tax	0	64 000	29 000	0
Net Income	−433 000	227 000	102 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	165 000	165 000	165 000
Total Current Assets	179 000	545 000	380 000	102 000
Total Assets	344 000	710 000	545 000	268 000
Total Retained Equity	−86 000	347 000	120 000	18 000
Total Equity	−56 000	377 000	150 000	48 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	400 000	333 000	395 000	220 000
Total Equity and Debt	344 000	710 000	545 000	268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 486 000	2 625 000	2 278 000	1 583 000
Other Income	0	2 000	0	−23 000
Revenue	2 486 000	2 627 000	2 278 000	1 560 000
Cost of Goods Sold	546 000	751 000	367 000	355 000
Salary Costs	1 384 000	645 000	887 000	708 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 920 000	2 336 000	2 148 000	1 561 000
Operating Profit	−433 000	291 000	131 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−433 000	227 000	102 000	−1 000

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	165 000	165 000	165 000	165 000
Total Fixed Assets	165 000	165 000	165 000	165 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	161 000	453 000	249 000	78 000
Total Current Assets	179 000	545 000	380 000	102 000
Total Assets	344 000	710 000	545 000	268 000
Total Equity	−56 000	377 000	150 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 000	48 000	76 000	37 000
Unpaid Taxes	49 000	36 000	87 000	37 000
Dividends	0	0	0	0
Other Current Debt	311 000	185 000	204 000	146 000
Total Current Debt	400 000	333 000	395 000	220 000
Total Equity and Debt	344 000	710 000	545 000	268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	773,21 %	60,21 %	68 %	−2,08 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−17,42 %	11,08 %	5,75 %	−0,06 %
Current Ratio	0,45	1,64	0,96	0,46
Quick Ratio	0,45	1,64	0,96	0,46
Equity Ratio	−0,16	0,53	0,28	0,18
Gross Profit Margin	78,04 %	71,41 %	83,89 %	77,24 %