X-BURGER & PIZZA AS

1480 SLATTUM

Finances

Share Ownership

Return on Equity

2,22 %

Current Ratio

0,27

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 624 000	2 225 000	1 725 000	1 983 000
Net Income	3 000	839 000	−373 000	−178 000
Total Assets	581 000	455 000	203 000	375 000
Total Equity	135 000	132 000	−706 000	−333 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 624 000	2 225 000	1 725 000	1 983 000
Expenditure	1 612 000	1 342 000	2 082 000	2 132 000
Operating Profit	11 000	883 000	−358 000	−149 000
Financial Income	0	0	0	0
Financial Costs	7 000	11 000	16 000	30 000
Financial Balance	−7 000	−11 000	−16 000	−30 000
Earnings Before Tax	4 000	872 000	−373 000	−178 000
Tax	1 000	34 000	0	0
Net Income	3 000	839 000	−373 000	−178 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	471 000	0	6 000	206 000
Total Current Assets	110 000	455 000	196 000	169 000
Total Assets	581 000	455 000	203 000	375 000
Total Retained Equity	111 000	108 000	−731 000	−358 000
Total Equity	135 000	132 000	−706 000	−333 000
Total Long-Term Debt	34 000	34 000	0	156 000
Total Current Debt	412 000	289 000	909 000	552 000
Total Equity and Debt	581 000	455 000	203 000	375 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 621 000	1 328 000	1 543 000	1 858 000
Other Income	3 000	897 000	182 000	125 000
Revenue	1 624 000	2 225 000	1 725 000	1 983 000
Cost of Goods Sold	638 000	294 000	531 000	480 000
Salary Costs	503 000	592 000	724 000	892 000
Depreciation	50 000	4 000	16 000	32 000
Impairment	0	0	0	0
Expenditure	1 612 000	1 342 000	2 082 000	2 132 000
Operating Profit	11 000	883 000	−358 000	−149 000
Financial Income	0	0	0	0
Financial Costs	7 000	11 000	16 000	30 000
Financial Balance	−7 000	−11 000	−16 000	−30 000
Dividends	0	0	0	0
Net Income	3 000	839 000	−373 000	−178 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	338 000	0	0	0
Total Intangible Assets	338 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	113 000	0	6 000	206 000
Total Tangible Assets	113 000	0	6 000	206 000
Total Fiancial Fixed Assets	21 000	0	0	0
Total Fixed Assets	471 000	0	6 000	206 000
Stock	17 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	55 000	455 000	196 000	158 000
Total Current Assets	110 000	455 000	196 000	169 000
Total Assets	581 000	455 000	203 000	375 000
Total Equity	135 000	132 000	−706 000	−333 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 000	34 000	0	156 000
Creditors	72 000	38 000	123 000	115 000
Unpaid Taxes	69 000	−1 000	103 000	44 000
Dividends	0	0	0	0
Other Current Debt	271 000	251 000	684 000	394 000
Total Current Debt	412 000	289 000	909 000	552 000
Total Equity and Debt	581 000	455 000	203 000	375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,22 %	635,61 %	52,83 %	53,45 %
Debt-to-Equity Ratio	0,25	0,26	−0	−0,47
Operating Profit Margin	0,68 %	39,69 %	−20,75 %	−7,51 %
Current Ratio	0,27	1,57	0,22	0,31
Quick Ratio	0,28	1,57	0,22	0,31
Equity Ratio	0,23	0,29	−3,48	−0,89
Gross Profit Margin	60,71 %	86,79 %	69,22 %	75,79 %