BURGER'N AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

36,52 %

Current Ratio

3,03

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 185 000	1 166 000	989 000	1 388 000
Net Income	145 000	46 000	−134 000	11 000
Total Assets	632 000	397 000	391 000	560 000
Total Equity	397 000	252 000	205 000	339 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 185 000	1 166 000	989 000	1 388 000
Expenditure	1 993 000	1 128 000	1 125 000	1 324 000
Operating Profit	192 000	38 000	−136 000	63 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	6 000	49 000
Financial Balance	−3 000	−3 000	−6 000	−49 000
Earnings Before Tax	189 000	35 000	−141 000	14 000
Tax	44 000	−12 000	−8 000	3 000
Net Income	145 000	46 000	−134 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 000	99 000	162 000	252 000
Total Current Assets	570 000	299 000	229 000	308 000
Total Assets	632 000	397 000	391 000	560 000
Total Retained Equity	367 000	222 000	175 000	309 000
Total Equity	397 000	252 000	205 000	339 000
Total Long-Term Debt	47 000	71 000	95 000	123 000
Total Current Debt	188 000	74 000	91 000	97 000
Total Equity and Debt	632 000	397 000	391 000	560 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 185 000	1 116 000	956 000	1 388 000
Other Income	0	49 000	33 000	0
Revenue	2 185 000	1 166 000	989 000	1 388 000
Cost of Goods Sold	694 000	461 000	406 000	508 000
Salary Costs	880 000	201 000	298 000	382 000
Depreciation	35 000	65 000	90 000	64 000
Impairment	0	0	0	0
Expenditure	1 993 000	1 128 000	1 125 000	1 324 000
Operating Profit	192 000	38 000	−136 000	63 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	6 000	49 000
Financial Balance	−3 000	−3 000	−6 000	−49 000
Dividends	0	0	0	0
Net Income	145 000	46 000	−134 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	62 000	97 000	162 000	252 000
Total Tangible Assets	62 000	97 000	162 000	252 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	62 000	99 000	162 000	252 000
Stock	16 000	7 000	6 000	14 000
Total Investments	0	0	0	0
Cash, Bank	544 000	289 000	55 000	194 000
Total Current Assets	570 000	299 000	229 000	308 000
Total Assets	632 000	397 000	391 000	560 000
Total Equity	397 000	252 000	205 000	339 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	47 000	71 000	95 000	123 000
Creditors	23 000	25 000	44 000	29 000
Unpaid Taxes	45 000	16 000	13 000	29 000
Dividends	0	0	0	0
Other Current Debt	76 000	19 000	34 000	36 000
Total Current Debt	188 000	74 000	91 000	97 000
Total Equity and Debt	632 000	397 000	391 000	560 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,52 %	18,25 %	−65,37 %	3,24 %
Debt-to-Equity Ratio	0,12	0,28	0,46	0,36
Operating Profit Margin	8,79 %	3,26 %	−13,75 %	4,54 %
Current Ratio	3,03	4,04	2,52	3,18
Quick Ratio	3,31	4,46	2,69	3,71
Equity Ratio	0,63	0,63	0,52	0,61
Gross Profit Margin	68,24 %	60,46 %	58,95 %	63,4 %