MAXI FAST FOOD AS

4056 TANANGER

Finances

Share Ownership

Return on Equity

26,35 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 171 000	6 664 000	5 938 000	6 275 000
Net Income	83 000	368 000	209 000	445 000
Total Assets	1 337 000	1 494 000	1 602 000	1 786 000
Total Equity	315 000	232 000	764 000	555 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 171 000	6 664 000	5 938 000	6 275 000
Expenditure	6 074 000	6 196 000	5 674 000	5 707 000
Operating Profit	96 000	468 000	264 000	568 000
Financial Income	11 000	3 000	5 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	11 000	3 000	4 000	2 000
Earnings Before Tax	107 000	471 000	268 000	570 000
Tax	24 000	104 000	59 000	125 000
Net Income	83 000	368 000	209 000	445 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	148 000	136 000	173 000	176 000
Total Current Assets	1 190 000	1 358 000	1 429 000	1 610 000
Total Assets	1 337 000	1 494 000	1 602 000	1 786 000
Total Retained Equity	215 000	132 000	664 000	455 000
Total Equity	315 000	232 000	764 000	555 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 022 000	1 262 000	837 000	1 230 000
Total Equity and Debt	1 337 000	1 494 000	1 602 000	1 786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 171 000	6 664 000	5 938 000	6 275 000
Other Income	0	0	0	0
Revenue	6 171 000	6 664 000	5 938 000	6 275 000
Cost of Goods Sold	2 627 000	2 792 000	2 522 000	2 463 000
Salary Costs	2 508 000	2 606 000	2 449 000	2 411 000
Depreciation	38 000	37 000	32 000	27 000
Impairment	0	0	0	0
Expenditure	6 074 000	6 196 000	5 674 000	5 707 000
Operating Profit	96 000	468 000	264 000	568 000
Financial Income	11 000	3 000	5 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	11 000	3 000	4 000	2 000
Dividends	0	500 000	0	0
Net Income	83 000	368 000	209 000	445 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	6 000	7 000	12 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	141 000	128 000	166 000	163 000
Total Tangible Assets	141 000	128 000	166 000	163 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	148 000	136 000	173 000	176 000
Stock	111 000	134 000	137 000	123 000
Total Investments	0	0	0	0
Cash, Bank	552 000	687 000	577 000	359 000
Total Current Assets	1 190 000	1 358 000	1 429 000	1 610 000
Total Assets	1 337 000	1 494 000	1 602 000	1 786 000
Total Equity	315 000	232 000	764 000	555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	231 000	272 000	284 000	244 000
Unpaid Taxes	200 000	188 000	189 000	185 000
Dividends	0	500 000	0	0
Other Current Debt	568 000	199 000	311 000	696 000
Total Current Debt	1 022 000	1 262 000	837 000	1 230 000
Total Equity and Debt	1 337 000	1 494 000	1 602 000	1 786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,35 %	158,62 %	27,36 %	80,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,56 %	7,02 %	4,45 %	9,05 %
Current Ratio	1,16	1,08	1,71	1,31
Quick Ratio	1,31	1,2	2,04	1,45
Equity Ratio	0,24	0,16	0,48	0,31
Gross Profit Margin	57,43 %	58,1 %	57,53 %	60,75 %