BIRKEN LUNCH AS

0555 OSLO

Finances

Share Ownership

Return on Equity

−34,18 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 715 000	2 832 000	1 029 000	357 000
Net Income	108 000	−308 000	33 000	−179 000
Total Assets	56 000	109 000	93 000	14 000
Total Equity	−316 000	−424 000	−116 000	−149 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 715 000	2 832 000	1 029 000	357 000
Expenditure	1 560 000	3 193 000	1 037 000	536 000
Operating Profit	154 000	−362 000	−8 000	−179 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Earnings Before Tax	152 000	−362 000	−8 000	−179 000
Tax	44 000	−54 000	−41 000	0
Net Income	108 000	−308 000	33 000	−179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	95 000	41 000	0
Total Current Assets	5 000	14 000	51 000	14 000
Total Assets	56 000	109 000	93 000	14 000
Total Retained Equity	−346 000	−454 000	−146 000	−179 000
Total Equity	−316 000	−424 000	−116 000	−149 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	372 000	533 000	209 000	164 000
Total Equity and Debt	56 000	109 000	93 000	14 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 683 000	2 661 000	982 000	355 000
Other Income	31 000	171 000	47 000	2 000
Revenue	1 715 000	2 832 000	1 029 000	357 000
Cost of Goods Sold	764 000	1 209 000	496 000	187 000
Salary Costs	185 000	1 230 000	75 000	28 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 560 000	3 193 000	1 037 000	536 000
Operating Profit	154 000	−362 000	−8 000	−179 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Dividends	0	0	0	0
Net Income	108 000	−308 000	33 000	−179 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	51 000	95 000	41 000	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	51 000	95 000	41 000	0
Stock	0	0	0	0
Total Investments	0	−15 000	0	0
Cash, Bank	5 000	−8 000	41 000	11 000
Total Current Assets	5 000	14 000	51 000	14 000
Total Assets	56 000	109 000	93 000	14 000
Total Equity	−316 000	−424 000	−116 000	−149 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	103 000	160 000	160 000	43 000
Unpaid Taxes	164 000	270 000	45 000	9 000
Dividends	0	0	0	0
Other Current Debt	105 000	103 000	3 000	111 000
Total Current Debt	372 000	533 000	209 000	164 000
Total Equity and Debt	56 000	109 000	93 000	14 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−34,18 %	72,64 %	−28,45 %	120,13 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	8,98 %	−12,78 %	−0,78 %	−50,14 %
Current Ratio	0,01	0,03	0,24	0,09
Quick Ratio	0,01	0,03	0,24	0,09
Equity Ratio	−5,64	−3,89	−1,25	−10,64
Gross Profit Margin	55,45 %	57,31 %	51,8 %	47,62 %