BAD BOYS BBQ AS

1619 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−122,34 %

Current Ratio

7,43

Debt-to-Equity Ratio

−2,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	474 000	173 000	257 000	1 717 000
Net Income	115 000	39 000	−41 000	−273 000
Total Assets	156 000	8 000	9 000	−30 000
Total Equity	−94 000	−209 000	−248 000	−244 000

Income (NOK)	2022	2021	2020	2019
Revenue	474 000	173 000	257 000	1 717 000
Expenditure	358 000	132 000	298 000	1 990 000
Operating Profit	115 000	40 000	−40 000	−273 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	115 000	39 000	−41 000	−273 000
Tax	0	0	0	0
Net Income	115 000	39 000	−41 000	−273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	156 000	8 000	9 000	−30 000
Total Assets	156 000	8 000	9 000	−30 000
Total Retained Equity	−161 000	−275 000	−315 000	−274 000
Total Equity	−94 000	−209 000	−248 000	−244 000
Total Long-Term Debt	229 000	210 000	197 000	32 000
Total Current Debt	21 000	7 000	61 000	182 000
Total Equity and Debt	156 000	8 000	9 000	−30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	474 000	173 000	155 000	1 717 000
Other Income	0	0	102 000	0
Revenue	474 000	173 000	257 000	1 717 000
Cost of Goods Sold	267 000	43 000	55 000	697 000
Salary Costs	0	−1 000	1 000	578 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	358 000	132 000	298 000	1 990 000
Operating Profit	115 000	40 000	−40 000	−273 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	115 000	39 000	−41 000	−273 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	80 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	1 000	8 000	1 000
Total Current Assets	156 000	8 000	9 000	−30 000
Total Assets	156 000	8 000	9 000	−30 000
Total Equity	−94 000	−209 000	−248 000	−244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	229 000	210 000	197 000	32 000
Creditors	19 000	−1 000	61 000	103 000
Unpaid Taxes	2 000	7 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	47 000
Total Current Debt	21 000	7 000	61 000	182 000
Total Equity and Debt	156 000	8 000	9 000	−30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−122,34 %	−18,66 %	16,53 %	111,89 %
Debt-to-Equity Ratio	−2,44	−1	−0,79	−0,13
Operating Profit Margin	24,26 %	23,12 %	−15,56 %	−15,9 %
Current Ratio	7,43	1,14	0,15	−0,16
Quick Ratio	−2,64	1,14	0,15	−0,16
Equity Ratio	−0,6	−26,13	−27,56	8,13
Gross Profit Margin	43,67 %	75,14 %	78,6 %	59,41 %