BANH MI XO AS

0161 OSLO

Finances

Share Ownership

Return on Equity

65,61 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 969 000	2 180 000	1 501 000
Net Income	828 000	297 000	113 000
Total Assets	2 221 000	1 130 000	722 000
Total Equity	1 262 000	435 000	138 000

Income (NOK)	2022	2021	2020
Revenue	3 969 000	2 180 000	1 501 000
Expenditure	2 904 000	1 795 000	1 351 000
Operating Profit	1 066 000	384 000	150 000
Financial Income	0	0	0
Financial Costs	4 000	4 000	7 000
Financial Balance	−4 000	−4 000	−7 000
Earnings Before Tax	1 062 000	381 000	144 000
Tax	234 000	84 000	30 000
Net Income	828 000	297 000	113 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	216 000	242 000	296 000
Total Current Assets	2 005 000	887 000	426 000
Total Assets	2 221 000	1 130 000	722 000
Total Retained Equity	1 232 000	405 000	108 000
Total Equity	1 262 000	435 000	138 000
Total Long-Term Debt	0	0	0
Total Current Debt	959 000	695 000	585 000
Total Equity and Debt	2 221 000	1 130 000	722 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 969 000	2 180 000	1 501 000
Other Income	0	0	0
Revenue	3 969 000	2 180 000	1 501 000
Cost of Goods Sold	885 000	508 000	371 000
Salary Costs	1 237 000	718 000	581 000
Depreciation	89 000	75 000	74 000
Impairment	0	0	0
Expenditure	2 904 000	1 795 000	1 351 000
Operating Profit	1 066 000	384 000	150 000
Financial Income	0	0	0
Financial Costs	4 000	4 000	7 000
Financial Balance	−4 000	−4 000	−7 000
Dividends	0	0	0
Net Income	828 000	297 000	113 000

Balance details (NOK)	2022	2021	2020
Goodwill	140 000	210 000	280 000
Total Intangible Assets	144 000	213 000	280 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	72 000	30 000	16 000
Total Tangible Assets	72 000	30 000	16 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	216 000	242 000	296 000
Stock	19 000	12 000	8 000
Total Investments	0	0	0
Cash, Bank	1 923 000	805 000	392 000
Total Current Assets	2 005 000	887 000	426 000
Total Assets	2 221 000	1 130 000	722 000
Total Equity	1 262 000	435 000	138 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	16 000	37 000	0
Unpaid Taxes	87 000	65 000	50 000
Dividends	0	0	0
Other Current Debt	621 000	506 000	505 000
Total Current Debt	959 000	695 000	585 000
Total Equity and Debt	2 221 000	1 130 000	722 000

Financial indicators	2022	2021	2020
Return on Equity	65,61 %	68,28 %	81,88 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	26,86 %	17,61 %	9,99 %
Current Ratio	2,09	1,28	0,73
Quick Ratio	2,13	1,3	0,74
Equity Ratio	0,57	0,38	0,19
Gross Profit Margin	77,7 %	76,7 %	75,28 %