BURGR SKANSEN AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

143,01 %

Current Ratio

1,17

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 597 000	6 614 000	6 107 000	6 549 000
Net Income	665 000	306 000	409 000	−127 000
Total Assets	1 419 000	2 072 000	1 579 000	1 151 000
Total Equity	465 000	764 000	458 000	283 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 597 000	6 614 000	6 107 000	6 549 000
Expenditure	6 743 000	6 219 000	5 569 000	6 700 000
Operating Profit	854 000	395 000	539 000	−152 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	1 000	2 000	9 000	9 000
Financial Balance	0	−2 000	−8 000	−8 000
Earnings Before Tax	854 000	392 000	530 000	−159 000
Tax	189 000	86 000	122 000	−33 000
Net Income	665 000	306 000	409 000	−127 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	314 000	386 000	341 000	307 000
Total Current Assets	1 104 000	1 685 000	1 238 000	843 000
Total Assets	1 419 000	2 072 000	1 579 000	1 151 000
Total Retained Equity	441 000	740 000	434 000	259 000
Total Equity	465 000	764 000	458 000	283 000
Total Long-Term Debt	12 000	17 000	17 000	0
Total Current Debt	941 000	1 291 000	1 104 000	867 000
Total Equity and Debt	1 419 000	2 072 000	1 579 000	1 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 544 000	6 522 000	6 040 000	6 463 000
Other Income	53 000	92 000	67 000	86 000
Revenue	7 597 000	6 614 000	6 107 000	6 549 000
Cost of Goods Sold	2 246 000	1 918 000	1 836 000	2 105 000
Salary Costs	2 249 000	2 103 000	2 032 000	2 932 000
Depreciation	72 000	64 000	42 000	22 000
Impairment	0	0	0	0
Expenditure	6 743 000	6 219 000	5 569 000	6 700 000
Operating Profit	854 000	395 000	539 000	−152 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	1 000	2 000	9 000	9 000
Financial Balance	0	−2 000	−8 000	−8 000
Dividends	0	0	0	0
Net Income	665 000	306 000	409 000	−127 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	21 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	284 000	356 000	311 000	256 000
Total Tangible Assets	284 000	356 000	311 000	256 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	314 000	386 000	341 000	307 000
Stock	78 000	94 000	71 000	58 000
Total Investments	0	0	0	0
Cash, Bank	877 000	1 076 000	661 000	652 000
Total Current Assets	1 104 000	1 685 000	1 238 000	843 000
Total Assets	1 419 000	2 072 000	1 579 000	1 151 000
Total Equity	465 000	764 000	458 000	283 000
Short-Term Group Debt	300 000	726 000	635 000	0
Total Long-Term Debt	12 000	17 000	17 000	0
Creditors	201 000	89 000	120 000	249 000
Unpaid Taxes	169 000	188 000	136 000	242 000
Dividends	0	0	0	0
Other Current Debt	144 000	201 000	195 000	376 000
Total Current Debt	941 000	1 291 000	1 104 000	867 000
Total Equity and Debt	1 419 000	2 072 000	1 579 000	1 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	143,01 %	40,05 %	89,3 %	−44,88 %
Debt-to-Equity Ratio	0,03	0,02	0,04	0
Operating Profit Margin	11,24 %	5,97 %	8,83 %	−2,32 %
Current Ratio	1,17	1,31	1,12	0,97
Quick Ratio	1,28	1,41	1,2	1,04
Equity Ratio	0,33	0,37	0,29	0,25
Gross Profit Margin	70,44 %	71 %	69,94 %	67,86 %