BEDRE BURGER 1 AS

4306 SANDNES

Finances

Share Ownership

Return on Equity

283 %

Current Ratio

0,74

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 044 000	12 590 000	10 437 000	8 195 000
Net Income	849 000	1 136 000	1 066 000	155 000
Total Assets	3 455 000	4 265 000	3 097 000	2 448 000
Total Equity	300 000	350 000	877 000	647 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 044 000	12 590 000	10 437 000	8 195 000
Expenditure	12 947 000	11 126 000	9 066 000	7 951 000
Operating Profit	1 098 000	1 464 000	1 370 000	244 000
Financial Income	0	0	7 000	0
Financial Costs	9 000	8 000	11 000	15 000
Financial Balance	−9 000	−8 000	−4 000	−15 000
Earnings Before Tax	1 089 000	1 456 000	1 366 000	229 000
Tax	239 000	320 000	301 000	74 000
Net Income	849 000	1 136 000	1 066 000	155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 204 000	1 194 000	593 000	571 000
Total Current Assets	2 251 000	3 071 000	2 504 000	1 877 000
Total Assets	3 455 000	4 265 000	3 097 000	2 448 000
Total Retained Equity	0	50 000	577 000	347 000
Total Equity	300 000	350 000	877 000	647 000
Total Long-Term Debt	96 000	189 000	267 000	340 000
Total Current Debt	3 059 000	3 726 000	1 953 000	1 461 000
Total Equity and Debt	3 455 000	4 265 000	3 097 000	2 448 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 044 000	12 414 000	10 437 000	8 195 000
Other Income	0	176 000	0	0
Revenue	14 044 000	12 590 000	10 437 000	8 195 000
Cost of Goods Sold	7 365 000	6 023 000	5 154 000	3 942 000
Salary Costs	3 413 000	2 967 000	2 208 000	2 393 000
Depreciation	210 000	155 000	116 000	86 000
Impairment	0	0	0	0
Expenditure	12 947 000	11 126 000	9 066 000	7 951 000
Operating Profit	1 098 000	1 464 000	1 370 000	244 000
Financial Income	0	0	7 000	0
Financial Costs	9 000	8 000	11 000	15 000
Financial Balance	−9 000	−8 000	−4 000	−15 000
Dividends	0	1 500 000	836 000	0
Net Income	849 000	1 136 000	1 066 000	155 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 043 000	1 016 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	161 000	178 000	593 000	571 000
Total Tangible Assets	1 204 000	1 194 000	593 000	571 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 204 000	1 194 000	593 000	571 000
Stock	136 000	85 000	41 000	30 000
Total Investments	0	0	0	0
Cash, Bank	562 000	885 000	1 254 000	361 000
Total Current Assets	2 251 000	3 071 000	2 504 000	1 877 000
Total Assets	3 455 000	4 265 000	3 097 000	2 448 000
Total Equity	300 000	350 000	877 000	647 000
Short-Term Group Debt	1 152 000	209 000	0	617 000
Total Long-Term Debt	96 000	189 000	267 000	340 000
Creditors	853 000	1 126 000	263 000	17 000
Unpaid Taxes	471 000	173 000	188 000	105 000
Dividends	0	1 500 000	836 000	0
Other Current Debt	581 000	447 000	369 000	675 000
Total Current Debt	3 059 000	3 726 000	1 953 000	1 461 000
Total Equity and Debt	3 455 000	4 265 000	3 097 000	2 448 000

Financial indicators	2022	2021	2020	2019
Return on Equity	283 %	324,57 %	121,55 %	23,96 %
Debt-to-Equity Ratio	0,32	0,54	0,3	0,53
Operating Profit Margin	7,82 %	11,63 %	13,13 %	2,98 %
Current Ratio	0,74	0,82	1,28	1,28
Quick Ratio	0,77	0,84	1,31	1,31
Equity Ratio	0,09	0,08	0,28	0,26
Gross Profit Margin	47,56 %	52,16 %	50,62 %	51,9 %