BURGERS N SHAKES AS

0560 OSLO

Finances

Share Ownership

Return on Equity

61,54 %

Current Ratio

0,89

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020
Revenue	6 306 000	5 445 000	1 099 000
Net Income	256 000	48 000	88 000
Total Assets	1 474 000	1 189 000	555 000
Total Equity	416 000	160 000	113 000

Income (NOK)	2022	2021	2020
Revenue	6 306 000	5 445 000	1 099 000
Expenditure	5 976 000	5 385 000	986 000
Operating Profit	330 000	60 000	113 000
Financial Income	0	1 000	0
Financial Costs	3 000	1 000	0
Financial Balance	−3 000	0	0
Earnings Before Tax	328 000	60 000	113 000
Tax	72 000	12 000	25 000
Net Income	256 000	48 000	88 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	606 000	646 000	52 000
Total Current Assets	868 000	543 000	503 000
Total Assets	1 474 000	1 189 000	555 000
Total Retained Equity	392 000	136 000	88 000
Total Equity	416 000	160 000	113 000
Total Long-Term Debt	79 000	8 000	2 000
Total Current Debt	979 000	1 020 000	440 000
Total Equity and Debt	1 474 000	1 189 000	555 000

Cash flow (NOK)	2022	2021	2020
Sales Income	6 279 000	5 445 000	1 099 000
Other Income	27 000	0	0
Revenue	6 306 000	5 445 000	1 099 000
Cost of Goods Sold	2 973 000	2 497 000	482 000
Salary Costs	1 733 000	1 790 000	313 000
Depreciation	179 000	131 000	3 000
Impairment	0	0	0
Expenditure	5 976 000	5 385 000	986 000
Operating Profit	330 000	60 000	113 000
Financial Income	0	1 000	0
Financial Costs	3 000	1 000	0
Financial Balance	−3 000	0	0
Dividends	0	0	0
Net Income	256 000	48 000	88 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	606 000	646 000	52 000
Total Tangible Assets	606 000	646 000	52 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	606 000	646 000	52 000
Stock	39 000	50 000	46 000
Total Investments	0	0	0
Cash, Bank	403 000	474 000	455 000
Total Current Assets	868 000	543 000	503 000
Total Assets	1 474 000	1 189 000	555 000
Total Equity	416 000	160 000	113 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	79 000	8 000	2 000
Creditors	203 000	40 000	71 000
Unpaid Taxes	147 000	143 000	97 000
Dividends	0	0	0
Other Current Debt	553 000	831 000	249 000
Total Current Debt	979 000	1 020 000	440 000
Total Equity and Debt	1 474 000	1 189 000	555 000

Financial indicators	2022	2021	2020
Return on Equity	61,54 %	30 %	77,88 %
Debt-to-Equity Ratio	0,19	0,05	0,02
Operating Profit Margin	5,23 %	1,1 %	10,28 %
Current Ratio	0,89	0,53	1,14
Quick Ratio	0,92	0,56	1,28
Equity Ratio	0,28	0,13	0,2
Gross Profit Margin	52,85 %	54,14 %	56,14 %