BURGERSHOP AS

9910 BJØRNEVATN

Finances

Share Ownership

Return on Equity

213,89 %

Current Ratio

0,97

Debt-to-Equity Ratio

−1,11

Key figures (NOK)	2021	2020	2019
Revenue	1 818 000	750 000	0
Net Income	−77 000	32 000	−8 000
Total Assets	524 000	522 000	24 000
Total Equity	−36 000	41 000	16 000

Income (NOK)	2021	2020	2019
Revenue	1 818 000	750 000	0
Expenditure	1 891 000	709 000	8 000
Operating Profit	−73 000	41 000	−8 000
Financial Income	0	0	0
Financial Costs	4 000	2 000	0
Financial Balance	−4 000	−2 000	0
Earnings Before Tax	−77 000	39 000	−8 000
Tax	0	7 000	0
Net Income	−77 000	32 000	−8 000

Balance (NOK)	2021	2020	2019
Total Fixed Assets	22 000	0	0
Total Current Assets	502 000	522 000	24 000
Total Assets	524 000	522 000	24 000
Total Retained Equity	−53 000	24 000	−8 000
Total Equity	−36 000	41 000	16 000
Total Long-Term Debt	40 000	40 000	0
Total Current Debt	520 000	441 000	8 000
Total Equity and Debt	524 000	522 000	24 000

Cash flow (NOK)	2021	2020	2019
Sales Income	1 818 000	750 000	0
Other Income	0	0	0
Revenue	1 818 000	750 000	0
Cost of Goods Sold	750 000	159 000	0
Salary Costs	166 000	134 000	0
Depreciation	5 000	0	0
Impairment	0	0	0
Expenditure	1 891 000	709 000	8 000
Operating Profit	−73 000	41 000	−8 000
Financial Income	0	0	0
Financial Costs	4 000	2 000	0
Financial Balance	−4 000	−2 000	0
Dividends	0	0	0
Net Income	−77 000	32 000	−8 000

Balance details (NOK)	2021	2020	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	22 000	0	0
Total Tangible Assets	22 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	22 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	55 000	76 000	24 000
Total Current Assets	502 000	522 000	24 000
Total Assets	524 000	522 000	24 000
Total Equity	−36 000	41 000	16 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	40 000	40 000	0
Creditors	174 000	318 000	8 000
Unpaid Taxes	25 000	51 000	0
Dividends	0	0	0
Other Current Debt	71 000	65 000	0
Total Current Debt	520 000	441 000	8 000
Total Equity and Debt	524 000	522 000	24 000

Financial indicators	2021	2020	2019
Return on Equity	213,89 %	78,05 %	−50 %
Debt-to-Equity Ratio	−1,11	0,98	0
Operating Profit Margin	−4,02 %	5,47 %	-
Current Ratio	0,97	1,18	3
Quick Ratio	0,97	1,18	3
Equity Ratio	−0,07	0,08	0,67
Gross Profit Margin	58,75 %	78,8 %	-