BURGER JOINT AS

0151 OSLO

Finances

Share Ownership

Return on Equity

−103,75 %

Current Ratio

0,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 698 000	8 247 000	6 851 000	12 223 000
Net Income	−1 133 000	−1 362 000	−1 362 000	−917 000
Total Assets	3 076 000	3 740 000	4 774 000	5 504 000
Total Equity	1 092 000	1 052 000	1 008 000	333 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 698 000	8 247 000	6 851 000	12 223 000
Expenditure	10 100 000	9 921 000	8 570 000	13 223 000
Operating Profit	−1 401 000	−1 675 000	−1 720 000	−1 000 000
Financial Income	0	0	7 000	6 000
Financial Costs	50 000	71 000	34 000	178 000
Financial Balance	−50 000	−71 000	−27 000	−172 000
Earnings Before Tax	−1 451 000	−1 746 000	−1 746 000	−1 172 000
Tax	−318 000	−384 000	−384 000	−255 000
Net Income	−1 133 000	−1 362 000	−1 362 000	−917 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 292 000	1 676 000	2 033 000	2 375 000
Total Current Assets	1 784 000	2 064 000	2 741 000	3 129 000
Total Assets	3 076 000	3 740 000	4 774 000	5 504 000
Total Retained Equity	0	0	0	0
Total Equity	1 092 000	1 052 000	1 008 000	333 000
Total Long-Term Debt	0	0	0	3 730 000
Total Current Debt	1 984 000	2 688 000	3 766 000	1 441 000
Total Equity and Debt	3 076 000	3 740 000	4 774 000	5 504 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 585 000	7 303 000	6 261 000	12 218 000
Other Income	113 000	945 000	589 000	5 000
Revenue	8 698 000	8 247 000	6 851 000	12 223 000
Cost of Goods Sold	2 614 000	2 274 000	2 138 000	4 022 000
Salary Costs	3 366 000	3 478 000	2 775 000	4 459 000
Depreciation	437 000	447 000	449 000	678 000
Impairment	0	0	0	0
Expenditure	10 100 000	9 921 000	8 570 000	13 223 000
Operating Profit	−1 401 000	−1 675 000	−1 720 000	−1 000 000
Financial Income	0	0	7 000	6 000
Financial Costs	50 000	71 000	34 000	178 000
Financial Balance	−50 000	−71 000	−27 000	−172 000
Dividends	0	0	0	0
Net Income	−1 133 000	−1 362 000	−1 362 000	−917 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	38 000	50 000	61 000
Real Eastate	963 000	1 349 000	1 734 000	2 120 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	287 000	272 000	244 000	191 000
Total Tangible Assets	1 250 000	1 621 000	1 979 000	2 311 000
Total Fiancial Fixed Assets	17 000	17 000	4 000	3 000
Total Fixed Assets	1 292 000	1 676 000	2 033 000	2 375 000
Stock	82 000	92 000	26 000	66 000
Total Investments	0	0	0	0
Cash, Bank	36 000	5 000	4 000	6 000
Total Current Assets	1 784 000	2 064 000	2 741 000	3 129 000
Total Assets	3 076 000	3 740 000	4 774 000	5 504 000
Total Equity	1 092 000	1 052 000	1 008 000	333 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	3 730 000
Creditors	317 000	51 000	117 000	251 000
Unpaid Taxes	398 000	274 000	176 000	447 000
Dividends	0	0	0	0
Other Current Debt	1 258 000	2 362 000	3 600 000	743 000
Total Current Debt	1 984 000	2 688 000	3 766 000	1 441 000
Total Equity and Debt	3 076 000	3 740 000	4 774 000	5 504 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−103,75 %	−129,47 %	−135,12 %	−275,38 %
Debt-to-Equity Ratio	0	0	0	11,2
Operating Profit Margin	−16,11 %	−20,31 %	−25,11 %	−8,18 %
Current Ratio	0,9	0,77	0,73	2,17
Quick Ratio	0,94	0,8	0,73	2,28
Equity Ratio	0,36	0,28	0,21	0,06
Gross Profit Margin	69,95 %	72,43 %	68,79 %	67,09 %