BIG HORN STEAK HOUSE AS

0250 OSLO

Finances

Share Ownership

Return on Equity

94,81 %

Current Ratio

2,37

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 715 000	23 531 000	18 286 000	34 167 000
Net Income	7 325 000	2 971 000	−4 196 000	132 000
Total Assets	12 308 000	6 512 000	6 527 000	7 981 000
Total Equity	7 726 000	401 000	−2 569 000	1 627 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 715 000	23 531 000	18 286 000	34 167 000
Expenditure	30 441 000	20 397 000	22 345 000	33 865 000
Operating Profit	8 274 000	3 135 000	−4 060 000	303 000
Financial Income	0	0	0	1 000
Financial Costs	238 000	164 000	137 000	171 000
Financial Balance	−238 000	−164 000	−137 000	−170 000
Earnings Before Tax	8 037 000	2 971 000	−4 196 000	132 000
Tax	712 000	0	0	0
Net Income	7 325 000	2 971 000	−4 196 000	132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 907 000	2 326 000	3 625 000	3 970 000
Total Current Assets	10 401 000	4 186 000	2 902 000	4 011 000
Total Assets	12 308 000	6 512 000	6 527 000	7 981 000
Total Retained Equity	−1 474 000	−8 799 000	−11 769 000	−7 573 000
Total Equity	7 726 000	401 000	−2 569 000	1 627 000
Total Long-Term Debt	185 000	3 200 000	4 378 000	1 012 000
Total Current Debt	4 397 000	2 910 000	4 718 000	5 342 000
Total Equity and Debt	12 308 000	6 512 000	6 527 000	7 981 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	37 548 000	23 531 000	18 286 000	34 167 000
Other Income	1 166 000	0	0	0
Revenue	38 715 000	23 531 000	18 286 000	34 167 000
Cost of Goods Sold	9 301 000	6 004 000	4 475 000	9 259 000
Salary Costs	11 844 000	5 686 000	7 956 000	13 194 000
Depreciation	419 000	421 000	537 000	456 000
Impairment	0	0	0	0
Expenditure	30 441 000	20 397 000	22 345 000	33 865 000
Operating Profit	8 274 000	3 135 000	−4 060 000	303 000
Financial Income	0	0	0	1 000
Financial Costs	238 000	164 000	137 000	171 000
Financial Balance	−238 000	−164 000	−137 000	−170 000
Dividends	0	0	0	0
Net Income	7 325 000	2 971 000	−4 196 000	132 000

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	1 907 000	2 326 000	3 625 000	3 969 000
Total Tangible Assets	1 907 000	2 326 000	3 625 000	3 969 000
Total Fiancial Fixed Assets	0	0	0	1 000
Total Fixed Assets	1 907 000	2 326 000	3 625 000	3 970 000
Stock	913 000	0	253 000	687 000
Total Investments	0	0	0	0
Cash, Bank	8 942 000	4 176 000	1 243 000	2 606 000
Total Current Assets	10 401 000	4 186 000	2 902 000	4 011 000
Total Assets	12 308 000	6 512 000	6 527 000	7 981 000
Total Equity	7 726 000	401 000	−2 569 000	1 627 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	185 000	3 200 000	4 378 000	1 012 000
Creditors	1 115 000	1 349 000	2 620 000	1 598 000
Unpaid Taxes	1 541 000	910 000	926 000	2 444 000
Dividends	0	0	0	0
Other Current Debt	1 029 000	651 000	1 172 000	1 300 000
Total Current Debt	4 397 000	2 910 000	4 718 000	5 342 000
Total Equity and Debt	12 308 000	6 512 000	6 527 000	7 981 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,81 %	740,9 %	163,33 %	8,11 %
Debt-to-Equity Ratio	0,02	7,98	−1,7	0,62
Operating Profit Margin	21,37 %	13,32 %	−22,2 %	0,89 %
Current Ratio	2,37	1,44	0,62	0,75
Quick Ratio	2,99	1,44	0,65	0,86
Equity Ratio	0,63	0,06	−0,39	0,2
Gross Profit Margin	75,98 %	74,48 %	75,53 %	72,9 %