BUNS BURGERBAR AS

0192 OSLO

Finances

Share Ownership

Return on Equity

−9 990 %

Current Ratio

0,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 028 000	7 880 000	7 824 000	10 118 000
Net Income	−999 000	26 000	54 000	251 000
Total Assets	1 329 000	2 817 000	2 526 000	2 237 000
Total Equity	10 000	1 009 000	983 000	969 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 028 000	7 880 000	7 824 000	10 118 000
Expenditure	8 024 000	7 826 000	7 712 000	9 744 000
Operating Profit	−996 000	54 000	111 000	373 000
Financial Income	0	0	0	3 000
Financial Costs	3 000	3 000	1 000	0
Financial Balance	−3 000	−3 000	−1 000	3 000
Earnings Before Tax	−999 000	50 000	110 000	375 000
Tax	0	24 000	56 000	124 000
Net Income	−999 000	26 000	54 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	563 000	1 028 000	1 087 000	1 256 000
Total Current Assets	767 000	1 789 000	1 440 000	981 000
Total Assets	1 329 000	2 817 000	2 526 000	2 237 000
Total Retained Equity	−20 000	979 000	953 000	939 000
Total Equity	10 000	1 009 000	983 000	969 000
Total Long-Term Debt	500 000	0	0	0
Total Current Debt	820 000	1 808 000	1 543 000	1 268 000
Total Equity and Debt	1 329 000	2 817 000	2 526 000	2 237 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 361 000	6 855 000	7 167 000	9 624 000
Other Income	667 000	1 025 000	657 000	494 000
Revenue	7 028 000	7 880 000	7 824 000	10 118 000
Cost of Goods Sold	2 104 000	1 754 000	2 108 000	3 106 000
Salary Costs	2 791 000	2 501 000	2 359 000	3 530 000
Depreciation	106 000	96 000	255 000	246 000
Impairment	0	0	0	0
Expenditure	8 024 000	7 826 000	7 712 000	9 744 000
Operating Profit	−996 000	54 000	111 000	373 000
Financial Income	0	0	0	3 000
Financial Costs	3 000	3 000	1 000	0
Financial Balance	−3 000	−3 000	−1 000	3 000
Dividends	0	0	0	0
Net Income	−999 000	26 000	54 000	251 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	495 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	61 000	70 000	121 000	330 000
Total Tangible Assets	61 000	70 000	121 000	330 000
Total Fiancial Fixed Assets	7 000	957 000	966 000	926 000
Total Fixed Assets	563 000	1 028 000	1 087 000	1 256 000
Stock	139 000	76 000	114 000	125 000
Total Investments	0	0	0	0
Cash, Bank	424 000	1 272 000	594 000	446 000
Total Current Assets	767 000	1 789 000	1 440 000	981 000
Total Assets	1 329 000	2 817 000	2 526 000	2 237 000
Total Equity	10 000	1 009 000	983 000	969 000
Short-Term Group Debt	0	0	51 000	0
Total Long-Term Debt	500 000	0	0	0
Creditors	454 000	489 000	799 000	392 000
Unpaid Taxes	88 000	216 000	87 000	165 000
Dividends	0	0	0	0
Other Current Debt	278 000	1 078 000	562 000	602 000
Total Current Debt	820 000	1 808 000	1 543 000	1 268 000
Total Equity and Debt	1 329 000	2 817 000	2 526 000	2 237 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9 990 %	2,58 %	5,49 %	25,9 %
Debt-to-Equity Ratio	50	0	0	0
Operating Profit Margin	−14,17 %	0,69 %	1,42 %	3,69 %
Current Ratio	0,94	0,99	0,93	0,77
Quick Ratio	1,13	1,03	1,01	0,86
Equity Ratio	0,01	0,36	0,39	0,43
Gross Profit Margin	70,06 %	77,74 %	73,06 %	69,3 %