GROM BURGER TROMSØ AS

9019 TROMSØ

Finances

Share Ownership

Return on Equity

42,96 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 239 000	5 773 000	5 540 000	5 977 000
Net Income	308 000	17 000	328 000	32 000
Total Assets	1 476 000	1 071 000	1 157 000	683 000
Total Equity	717 000	409 000	392 000	64 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 239 000	5 773 000	5 540 000	5 977 000
Expenditure	5 895 000	5 714 000	5 097 000	5 936 000
Operating Profit	344 000	60 000	443 000	40 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	1 000	3 000	0
Financial Balance	−1 000	−1 000	−3 000	1 000
Earnings Before Tax	344 000	59 000	440 000	40 000
Tax	36 000	41 000	113 000	9 000
Net Income	308 000	17 000	328 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	163 000	80 000	121 000
Total Current Assets	1 370 000	908 000	1 077 000	562 000
Total Assets	1 476 000	1 071 000	1 157 000	683 000
Total Retained Equity	687 000	379 000	362 000	34 000
Total Equity	717 000	409 000	392 000	64 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	759 000	661 000	765 000	618 000
Total Equity and Debt	1 476 000	1 071 000	1 157 000	683 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 229 000	5 768 000	5 489 000	5 977 000
Other Income	10 000	5 000	51 000	0
Revenue	6 239 000	5 773 000	5 540 000	5 977 000
Cost of Goods Sold	2 413 000	2 153 000	1 827 000	2 531 000
Salary Costs	2 276 000	2 258 000	2 061 000	2 417 000
Depreciation	54 000	60 000	33 000	29 000
Impairment	0	0	0	0
Expenditure	5 895 000	5 714 000	5 097 000	5 936 000
Operating Profit	344 000	60 000	443 000	40 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	1 000	3 000	0
Financial Balance	−1 000	−1 000	−3 000	1 000
Dividends	0	0	0	0
Net Income	308 000	17 000	328 000	32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	110 000
Fixtures	106 000	160 000	76 000	0
Total Tangible Assets	106 000	160 000	76 000	110 000
Total Fiancial Fixed Assets	0	3 000	3 000	11 000
Total Fixed Assets	106 000	163 000	80 000	121 000
Stock	88 000	97 000	33 000	22 000
Total Investments	0	0	0	0
Cash, Bank	835 000	352 000	423 000	427 000
Total Current Assets	1 370 000	908 000	1 077 000	562 000
Total Assets	1 476 000	1 071 000	1 157 000	683 000
Total Equity	717 000	409 000	392 000	64 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	216 000	143 000	175 000	144 000
Unpaid Taxes	155 000	132 000	171 000	138 000
Dividends	0	0	0	0
Other Current Debt	351 000	346 000	305 000	326 000
Total Current Debt	759 000	661 000	765 000	618 000
Total Equity and Debt	1 476 000	1 071 000	1 157 000	683 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,96 %	4,16 %	83,67 %	50 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	5,51 %	1,04 %	8 %	0,67 %
Current Ratio	1,81	1,37	1,41	0,91
Quick Ratio	2,04	1,61	1,47	0,94
Equity Ratio	0,49	0,38	0,34	0,09
Gross Profit Margin	61,32 %	62,71 %	67,02 %	57,65 %