BIG HORN STEAKHOUSE NORGE AS

0278 OSLO

Finances

Share Ownership

Return on Equity

11,57 %

Current Ratio

3,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 359 000	4 972 000	5 547 000	8 432 000
Net Income	813 000	246 000	−533 000	754 000
Total Assets	10 442 000	9 133 000	9 979 000	10 983 000
Total Equity	7 024 000	6 211 000	5 966 000	6 499 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 359 000	4 972 000	5 547 000	8 432 000
Expenditure	4 341 000	4 695 000	6 308 000	7 519 000
Operating Profit	1 018 000	277 000	−761 000	914 000
Financial Income	27 000	38 000	63 000	54 000
Financial Costs	0	0	0	1 000
Financial Balance	27 000	38 000	63 000	53 000
Earnings Before Tax	1 044 000	315 000	−698 000	968 000
Tax	232 000	69 000	−166 000	213 000
Net Income	813 000	246 000	−533 000	754 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	147 000	379 000	448 000	282 000
Total Current Assets	10 295 000	8 754 000	9 531 000	10 701 000
Total Assets	10 442 000	9 133 000	9 979 000	10 983 000
Total Retained Equity	4 592 000	3 779 000	3 534 000	4 066 000
Total Equity	7 024 000	6 211 000	5 966 000	6 499 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 418 000	2 921 000	4 013 000	4 485 000
Total Equity and Debt	10 442 000	9 133 000	9 979 000	10 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 307 000	4 972 000	5 547 000	8 432 000
Other Income	52 000	0	0	0
Revenue	5 359 000	4 972 000	5 547 000	8 432 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 825 000	1 774 000	1 802 000	1 986 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 341 000	4 695 000	6 308 000	7 519 000
Operating Profit	1 018 000	277 000	−761 000	914 000
Financial Income	27 000	38 000	63 000	54 000
Financial Costs	0	0	0	1 000
Financial Balance	27 000	38 000	63 000	53 000
Dividends	0	0	0	0
Net Income	813 000	246 000	−533 000	754 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	147 000	379 000	448 000	282 000
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	147 000	379 000	448 000	282 000
Stock	132 000	367 000	454 000	443 000
Total Investments	0	0	0	0
Cash, Bank	8 152 000	6 863 000	7 164 000	7 071 000
Total Current Assets	10 295 000	8 754 000	9 531 000	10 701 000
Total Assets	10 442 000	9 133 000	9 979 000	10 983 000
Total Equity	7 024 000	6 211 000	5 966 000	6 499 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	229 000	213 000	315 000	427 000
Unpaid Taxes	270 000	194 000	125 000	126 000
Dividends	0	0	0	0
Other Current Debt	2 918 000	2 514 000	3 574 000	3 931 000
Total Current Debt	3 418 000	2 921 000	4 013 000	4 485 000
Total Equity and Debt	10 442 000	9 133 000	9 979 000	10 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,57 %	3,96 %	−8,93 %	11,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19 %	5,57 %	−13,72 %	10,84 %
Current Ratio	3,01	3	2,38	2,39
Quick Ratio	3,13	3,43	2,68	2,65
Equity Ratio	0,67	0,68	0,6	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %