SMASH BURGER AS

0653 OSLO

Finances

Share Ownership

Return on Equity

7,28 %

Current Ratio

0,19

Debt-to-Equity Ratio

−0,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 939 000	2 349 000	2 569 000	2 190 000
Net Income	−153 000	−210 000	−483 000	−373 000
Total Assets	94 000	91 000	158 000	255 000
Total Equity	−2 101 000	−1 995 000	−1 785 000	−1 301 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 939 000	2 349 000	2 569 000	2 190 000
Expenditure	2 075 000	2 542 000	3 033 000	2 547 000
Operating Profit	−136 000	−194 000	−464 000	−357 000
Financial Income	0	0	0	0
Financial Costs	18 000	16 000	20 000	16 000
Financial Balance	−18 000	−16 000	−20 000	−16 000
Earnings Before Tax	−153 000	−210 000	−483 000	−373 000
Tax	0	0	0	0
Net Income	−153 000	−210 000	−483 000	−373 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	41 000	131 000	198 000
Total Current Assets	94 000	51 000	27 000	57 000
Total Assets	94 000	91 000	158 000	255 000
Total Retained Equity	−2 126 000	−2 019 000	−1 809 000	−1 326 000
Total Equity	−2 101 000	−1 995 000	−1 785 000	−1 301 000
Total Long-Term Debt	1 693 000	1 351 000	1 324 000	1 213 000
Total Current Debt	502 000	735 000	618 000	344 000
Total Equity and Debt	94 000	91 000	158 000	255 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 945 000	2 285 000	2 551 000	2 159 000
Other Income	−6 000	63 000	18 000	32 000
Revenue	1 939 000	2 349 000	2 569 000	2 190 000
Cost of Goods Sold	585 000	649 000	775 000	710 000
Salary Costs	774 000	932 000	1 291 000	958 000
Depreciation	40 000	91 000	89 000	87 000
Impairment	0	0	0	0
Expenditure	2 075 000	2 542 000	3 033 000	2 547 000
Operating Profit	−136 000	−194 000	−464 000	−357 000
Financial Income	0	0	0	0
Financial Costs	18 000	16 000	20 000	16 000
Financial Balance	−18 000	−16 000	−20 000	−16 000
Dividends	0	0	0	0
Net Income	−153 000	−210 000	−483 000	−373 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	10 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	40 000	121 000	178 000
Total Tangible Assets	0	40 000	121 000	178 000
Total Fiancial Fixed Assets	0	1 000	0	0
Total Fixed Assets	0	41 000	131 000	198 000
Stock	9 000	14 000	9 000	15 000
Total Investments	0	0	0	0
Cash, Bank	84 000	37 000	17 000	42 000
Total Current Assets	94 000	51 000	27 000	57 000
Total Assets	94 000	91 000	158 000	255 000
Total Equity	−2 101 000	−1 995 000	−1 785 000	−1 301 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 693 000	1 351 000	1 324 000	1 213 000
Creditors	149 000	365 000	222 000	122 000
Unpaid Taxes	197 000	201 000	263 000	87 000
Dividends	0	0	0	0
Other Current Debt	156 000	169 000	133 000	134 000
Total Current Debt	502 000	735 000	618 000	344 000
Total Equity and Debt	94 000	91 000	158 000	255 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,28 %	10,53 %	27,06 %	28,67 %
Debt-to-Equity Ratio	−0,81	−0,68	−0,74	−0,93
Operating Profit Margin	−7,01 %	−8,26 %	−18,06 %	−16,3 %
Current Ratio	0,19	0,07	0,04	0,17
Quick Ratio	0,19	0,07	0,04	0,17
Equity Ratio	−22,35	−21,92	−11,3	−5,1
Gross Profit Margin	69,83 %	72,37 %	69,83 %	67,58 %