BEDRE BURGER 2 AS

4013 STAVANGER

Finances

Share Ownership

Return on Equity

1 720 %

Current Ratio

1,06

Debt-to-Equity Ratio

33,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 208 000	18 870 000	13 320 000	8 802 000
Net Income	516 000	1 851 000	1 066 000	−260 000
Total Assets	5 018 000	5 219 000	3 217 000	3 254 000
Total Equity	30 000	40 000	31 000	−391 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 208 000	18 870 000	13 320 000	8 802 000
Expenditure	19 497 000	16 430 000	12 005 000	8 995 000
Operating Profit	710 000	2 439 000	1 315 000	−193 000
Financial Income	0	0	0	0
Financial Costs	48 000	59 000	63 000	67 000
Financial Balance	−48 000	−59 000	−63 000	−67 000
Earnings Before Tax	662 000	2 380 000	1 252 000	−260 000
Tax	146 000	529 000	186 000	0
Net Income	516 000	1 851 000	1 066 000	−260 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	790 000	926 000	1 015 000	1 164 000
Total Current Assets	4 228 000	4 293 000	2 201 000	2 090 000
Total Assets	5 018 000	5 219 000	3 217 000	3 254 000
Total Retained Equity	0	10 000	1 000	−421 000
Total Equity	30 000	40 000	31 000	−391 000
Total Long-Term Debt	1 009 000	806 000	910 000	981 000
Total Current Debt	3 979 000	4 373 000	2 276 000	2 665 000
Total Equity and Debt	5 018 000	5 219 000	3 217 000	3 254 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 108 000	18 330 000	13 320 000	8 802 000
Other Income	100 000	540 000	0	0
Revenue	20 208 000	18 870 000	13 320 000	8 802 000
Cost of Goods Sold	10 251 000	8 274 000	6 220 000	3 437 000
Salary Costs	6 242 000	5 232 000	3 651 000	3 432 000
Depreciation	162 000	153 000	148 000	142 000
Impairment	0	0	0	0
Expenditure	19 497 000	16 430 000	12 005 000	8 995 000
Operating Profit	710 000	2 439 000	1 315 000	−193 000
Financial Income	0	0	0	0
Financial Costs	48 000	59 000	63 000	67 000
Financial Balance	−48 000	−59 000	−63 000	−67 000
Dividends	0	1 400 000	644 000	0
Net Income	516 000	1 851 000	1 066 000	−260 000

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	0
Fixtures	790 000	926 000	1 015 000	1 164 000
Total Tangible Assets	790 000	926 000	1 015 000	1 164 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	790 000	926 000	1 015 000	1 164 000
Stock	239 000	145 000	103 000	121 000
Total Investments	0	0	0	0
Cash, Bank	483 000	834 000	1 250 000	774 000
Total Current Assets	4 228 000	4 293 000	2 201 000	2 090 000
Total Assets	5 018 000	5 219 000	3 217 000	3 254 000
Total Equity	30 000	40 000	31 000	−391 000
Short-Term Group Debt	675 000	567 000	0	0
Total Long-Term Debt	1 009 000	806 000	910 000	981 000
Creditors	1 197 000	651 000	488 000	1 634 000
Unpaid Taxes	1 023 000	481 000	342 000	500 000
Dividends	0	1 400 000	644 000	0
Other Current Debt	1 083 000	876 000	656 000	531 000
Total Current Debt	3 979 000	4 373 000	2 276 000	2 665 000
Total Equity and Debt	5 018 000	5 219 000	3 217 000	3 254 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 720 %	4 627,5 %	3 438,71 %	66,5 %
Debt-to-Equity Ratio	33,63	20,15	29,35	−2,51
Operating Profit Margin	3,51 %	12,93 %	9,87 %	−2,19 %
Current Ratio	1,06	0,98	0,97	0,78
Quick Ratio	1,13	1,02	1,01	0,82
Equity Ratio	0,01	0,01	0,01	−0,12
Gross Profit Margin	49,27 %	56,15 %	53,3 %	60,95 %