KEBAB & ISBAR AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

67,35 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 079 000	1 965 000	2 004 000	1 733 000
Net Income	297 000	−38 000	140 000	62 000
Total Assets	675 000	704 000	320 000	122 000
Total Equity	441 000	145 000	182 000	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 079 000	1 965 000	2 004 000	1 733 000
Expenditure	2 704 000	1 974 000	1 822 000	1 654 000
Operating Profit	375 000	−19 000	181 000	79 000
Financial Income	2 000	1 000	0	0
Financial Costs	7 000	20 000	1 000	0
Financial Balance	−5 000	−19 000	−1 000	0
Earnings Before Tax	370 000	−38 000	180 000	79 000
Tax	73 000	0	40 000	17 000
Net Income	297 000	−38 000	140 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	484 000	616 000	62 000	47 000
Total Current Assets	191 000	87 000	258 000	75 000
Total Assets	675 000	704 000	320 000	122 000
Total Retained Equity	417 000	120 000	158 000	17 000
Total Equity	441 000	145 000	182 000	42 000
Total Long-Term Debt	52 000	250 000	0	0
Total Current Debt	181 000	309 000	138 000	80 000
Total Equity and Debt	675 000	704 000	320 000	122 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 064 000	1 833 000	1 980 000	1 733 000
Other Income	15 000	132 000	24 000	0
Revenue	3 079 000	1 965 000	2 004 000	1 733 000
Cost of Goods Sold	1 047 000	790 000	913 000	907 000
Salary Costs	764 000	561 000	535 000	390 000
Depreciation	64 000	62 000	2 000	0
Impairment	0	0	0	0
Expenditure	2 704 000	1 974 000	1 822 000	1 654 000
Operating Profit	375 000	−19 000	181 000	79 000
Financial Income	2 000	1 000	0	0
Financial Costs	7 000	20 000	1 000	0
Financial Balance	−5 000	−19 000	−1 000	0
Dividends	0	0	0	0
Net Income	297 000	−38 000	140 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	−32 000	−47 000	0	0
Total Intangible Assets	−32 000	−47 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	516 000	663 000	15 000	0
Total Tangible Assets	516 000	663 000	15 000	0
Total Fiancial Fixed Assets	0	0	47 000	47 000
Total Fixed Assets	484 000	616 000	62 000	47 000
Stock	5 000	0	8 000	5 000
Total Investments	0	0	0	0
Cash, Bank	136 000	11 000	231 000	50 000
Total Current Assets	191 000	87 000	258 000	75 000
Total Assets	675 000	704 000	320 000	122 000
Total Equity	441 000	145 000	182 000	42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	52 000	250 000	0	0
Creditors	1 000	32 000	16 000	0
Unpaid Taxes	66 000	11 000	35 000	14 000
Dividends	0	0	0	0
Other Current Debt	94 000	266 000	47 000	63 000
Total Current Debt	181 000	309 000	138 000	80 000
Total Equity and Debt	675 000	704 000	320 000	122 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,35 %	−26,21 %	76,92 %	147,62 %
Debt-to-Equity Ratio	0,12	1,72	0	0
Operating Profit Margin	12,18 %	−0,97 %	9,03 %	4,56 %
Current Ratio	1,06	0,28	1,87	0,94
Quick Ratio	1,09	0,28	1,98	1
Equity Ratio	0,65	0,21	0,57	0,34
Gross Profit Margin	66 %	59,8 %	54,44 %	47,66 %