RAST RESTAURANTDRIFT AS

6800 FØRDE

Finances

Share Ownership

Return on Equity

512,14 %

Current Ratio

0,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 278 000	11 037 000	9 421 000	9 434 000
Net Income	2 151 000	1 423 000	1 431 000	815 000
Total Assets	6 050 000	3 714 000	3 490 000	3 086 000
Total Equity	420 000	569 000	646 000	615 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 278 000	11 037 000	9 421 000	9 434 000
Expenditure	10 466 000	9 212 000	7 583 000	8 380 000
Operating Profit	2 811 000	1 825 000	1 837 000	1 055 000
Financial Income	8 000	0	0	2 000
Financial Costs	62 000	0	0	5 000
Financial Balance	−54 000	0	0	−3 000
Earnings Before Tax	2 758 000	1 825 000	1 838 000	1 053 000
Tax	607 000	401 000	407 000	238 000
Net Income	2 151 000	1 423 000	1 431 000	815 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 717 000	1 645 000	1 390 000	913 000
Total Current Assets	3 333 000	2 069 000	2 100 000	2 173 000
Total Assets	6 050 000	3 714 000	3 490 000	3 086 000
Total Retained Equity	20 000	169 000	246 000	215 000
Total Equity	420 000	569 000	646 000	615 000
Total Long-Term Debt	1 261 000	8 000	0	0
Total Current Debt	4 369 000	3 137 000	2 844 000	2 471 000
Total Equity and Debt	6 050 000	3 714 000	3 490 000	3 086 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 252 000	10 996 000	9 359 000	9 434 000
Other Income	26 000	41 000	63 000	0
Revenue	13 278 000	11 037 000	9 421 000	9 434 000
Cost of Goods Sold	3 046 000	2 604 000	2 212 000	2 243 000
Salary Costs	4 855 000	4 150 000	3 748 000	3 523 000
Depreciation	326 000	225 000	152 000	221 000
Impairment	0	0	0	0
Expenditure	10 466 000	9 212 000	7 583 000	8 380 000
Operating Profit	2 811 000	1 825 000	1 837 000	1 055 000
Financial Income	8 000	0	0	2 000
Financial Costs	62 000	0	0	5 000
Financial Balance	−54 000	0	0	−3 000
Dividends	2 300 000	1 500 000	1 400 000	600 000
Net Income	2 151 000	1 423 000	1 431 000	815 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	47 000
Real Eastate	0	379 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 717 000	1 266 000	1 390 000	866 000
Total Tangible Assets	2 717 000	1 645 000	1 390 000	866 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 717 000	1 645 000	1 390 000	913 000
Stock	252 000	199 000	231 000	126 000
Total Investments	0	0	0	0
Cash, Bank	2 928 000	1 761 000	1 713 000	1 952 000
Total Current Assets	3 333 000	2 069 000	2 100 000	2 173 000
Total Assets	6 050 000	3 714 000	3 490 000	3 086 000
Total Equity	420 000	569 000	646 000	615 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 261 000	8 000	0	0
Creditors	439 000	340 000	238 000	976 000
Unpaid Taxes	596 000	451 000	471 000	351 000
Dividends	2 300 000	1 500 000	1 400 000	600 000
Other Current Debt	430 000	452 000	374 000	323 000
Total Current Debt	4 369 000	3 137 000	2 844 000	2 471 000
Total Equity and Debt	6 050 000	3 714 000	3 490 000	3 086 000

Financial indicators	2022	2021	2020	2019
Return on Equity	512,14 %	250,09 %	221,52 %	132,52 %
Debt-to-Equity Ratio	3	0,01	0	0
Operating Profit Margin	21,17 %	16,54 %	19,5 %	11,18 %
Current Ratio	0,76	0,66	0,74	0,88
Quick Ratio	0,81	0,7	0,8	0,93
Equity Ratio	0,07	0,15	0,19	0,2
Gross Profit Margin	77,06 %	76,41 %	76,52 %	76,22 %