HAND MADE BURGER AS

0352 OSLO

Finances

Return on Equity

16,4 %

Current Ratio

0,29

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	380 000	338 000	263 000	1 051 000
Net Income	91 000	59 000	−48 000	495 000
Total Assets	898 000	970 000	1 222 000	1 471 000
Total Equity	555 000	546 000	577 000	890 000

Income (NOK)	2022	2021	2020	2019
Revenue	380 000	338 000	263 000	1 051 000
Expenditure	243 000	247 000	310 000	413 000
Operating Profit	137 000	91 000	−48 000	638 000
Financial Income	0	0	0	0
Financial Costs	11 000	10 000	13 000	10 000
Financial Balance	−11 000	−10 000	−13 000	−10 000
Earnings Before Tax	126 000	81 000	−61 000	628 000
Tax	34 000	22 000	−13 000	133 000
Net Income	91 000	59 000	−48 000	495 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	854 000	926 000	1 166 000	1 184 000
Total Current Assets	44 000	44 000	56 000	287 000
Total Assets	898 000	970 000	1 222 000	1 471 000
Total Retained Equity	525 000	516 000	547 000	860 000
Total Equity	555 000	546 000	577 000	890 000
Total Long-Term Debt	191 000	228 000	272 000	302 000
Total Current Debt	151 000	196 000	372 000	278 000
Total Equity and Debt	898 000	970 000	1 222 000	1 471 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	380 000	338 000	263 000	1 051 000
Revenue	380 000	338 000	263 000	1 051 000
Cost of Goods Sold	0	3 000	3 000	14 000
Salary Costs	0	11 000	6 000	97 000
Depreciation	62 000	66 000	66 000	51 000
Impairment	0	0	0	0
Expenditure	243 000	247 000	310 000	413 000
Operating Profit	137 000	91 000	−48 000	638 000
Financial Income	0	0	0	0
Financial Costs	11 000	10 000	13 000	10 000
Financial Balance	−11 000	−10 000	−13 000	−10 000
Dividends	82 000	91 000	265 000	0
Net Income	91 000	59 000	−48 000	495 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	4 000	8 000
Total Intangible Assets	0	0	4 000	8 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	−62 000	0
Fixtures	78 000	140 000	264 000	264 000
Total Tangible Assets	78 000	140 000	202 000	264 000
Total Fiancial Fixed Assets	777 000	786 000	960 000	912 000
Total Fixed Assets	854 000	926 000	1 166 000	1 184 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	7 000	34 000	202 000
Total Current Assets	44 000	44 000	56 000	287 000
Total Assets	898 000	970 000	1 222 000	1 471 000
Total Equity	555 000	546 000	577 000	890 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	191 000	228 000	272 000	302 000
Creditors	34 000	72 000	96 000	116 000
Unpaid Taxes	0	8 000	10 000	33 000
Dividends	82 000	91 000	265 000	0
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	151 000	196 000	372 000	278 000
Total Equity and Debt	898 000	970 000	1 222 000	1 471 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,4 %	10,81 %	−8,32 %	55,62 %
Debt-to-Equity Ratio	0,34	0,42	0,47	0,34
Operating Profit Margin	36,05 %	26,92 %	−18,25 %	60,7 %
Current Ratio	0,29	0,22	0,15	1,03
Quick Ratio	0,29	0,22	0,15	1,03
Equity Ratio	0,62	0,56	0,47	0,61
Gross Profit Margin	100 %	99,11 %	98,86 %	98,67 %