WEST-END PUB AS

0556 OSLO

Finances

Share Ownership

Return on Equity

93,45 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 906 000	5 133 000	2 328 000	2 989 000
Net Income	2 997 000	2 678 000	32 000	−235 000
Total Assets	3 207 000	2 343 000	816 000	621 000
Total Equity	3 207 000	2 343 000	−77 000	−109 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 906 000	5 133 000	2 328 000	2 989 000
Expenditure	2 909 000	2 455 000	2 278 000	3 203 000
Operating Profit	2 997 000	2 678 000	51 000	−215 000
Financial Income	0	0	0	0
Financial Costs	0	0	19 000	20 000
Financial Balance	0	0	−19 000	−20 000
Earnings Before Tax	2 997 000	2 678 000	32 000	−235 000
Tax	0	0	0	0
Net Income	2 997 000	2 678 000	32 000	−235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 733 000	1 583 000	90 000	90 000
Total Current Assets	1 474 000	760 000	726 000	531 000
Total Assets	3 207 000	2 343 000	816 000	621 000
Total Retained Equity	294 000	0	−107 000	−139 000
Total Equity	3 207 000	2 343 000	−77 000	−109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	892 000	730 000
Total Equity and Debt	3 207 000	2 343 000	816 000	621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	324 000	254 000	2 309 000	2 989 000
Other Income	5 582 000	4 879 000	19 000	0
Revenue	5 906 000	5 133 000	2 328 000	2 989 000
Cost of Goods Sold	1 234 000	1 234 000	909 000	1 428 000
Salary Costs	965 000	654 000	754 000	952 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 909 000	2 455 000	2 278 000	3 203 000
Operating Profit	2 997 000	2 678 000	51 000	−215 000
Financial Income	0	0	0	0
Financial Costs	0	0	19 000	20 000
Financial Balance	0	0	−19 000	−20 000
Dividends	0	0	0	0
Net Income	2 997 000	2 678 000	32 000	−235 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 345 000	1 340 000	0	0
Machinery and Plant Facilities	388 000	243 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 733 000	1 583 000	0	0
Total Fiancial Fixed Assets	0	0	90 000	90 000
Total Fixed Assets	1 733 000	1 583 000	90 000	90 000
Stock	325 000	234 000	16 000	16 000
Total Investments	0	0	0	0
Cash, Bank	1 045 000	430 000	108 000	95 000
Total Current Assets	1 474 000	760 000	726 000	531 000
Total Assets	3 207 000	2 343 000	816 000	621 000
Total Equity	3 207 000	2 343 000	−77 000	−109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	223 000	128 000
Unpaid Taxes	0	0	151 000	182 000
Dividends	0	0	0	0
Other Current Debt	0	0	518 000	420 000
Total Current Debt	0	0	892 000	730 000
Total Equity and Debt	3 207 000	2 343 000	816 000	621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,45 %	114,3 %	−41,56 %	215,6 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	50,75 %	52,17 %	2,19 %	−7,19 %
Current Ratio	-	-	0,81	0,73
Quick Ratio	−4,54	−3,25	0,83	0,74
Equity Ratio	1	1	−0,09	−0,18
Gross Profit Margin	79,11 %	75,96 %	60,95 %	52,22 %