BURGER KING LADE THOMAS HAMMEREN

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

−238,46 %

Current Ratio

0,77

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 190 000	19 414 000	17 068 000	16 779 000
Net Income	2 201 000	2 611 000	2 565 000	1 443 000
Total Assets	3 231 000	2 871 000	2 799 000	2 308 000
Total Equity	−923 000	−1 352 000	−913 000	−1 559 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 190 000	19 414 000	17 068 000	16 779 000
Expenditure	17 142 000	16 774 000	14 475 000	15 302 000
Operating Profit	4 049 000	2 641 000	2 592 000	1 476 000
Financial Income	0	0	0	1 000
Financial Costs	30 000	29 000	28 000	34 000
Financial Balance	−30 000	−29 000	−28 000	−33 000
Earnings Before Tax	4 018 000	2 611 000	2 565 000	1 443 000
Tax	1 817 000	0	0	0
Net Income	2 201 000	2 611 000	2 565 000	1 443 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	34 000	43 000	54 000
Total Current Assets	3 203 000	2 837 000	2 756 000	2 254 000
Total Assets	3 231 000	2 871 000	2 799 000	2 308 000
Total Retained Equity	−923 000	−1 352 000	−913 000	−1 559 000
Total Equity	−923 000	−1 352 000	−913 000	−1 559 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 154 000	4 223 000	3 712 000	3 867 000
Total Equity and Debt	3 231 000	2 871 000	2 799 000	2 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 190 000	19 414 000	17 275 000	16 572 000
Other Income	0	0	−207 000	207 000
Revenue	21 190 000	19 414 000	17 068 000	16 779 000
Cost of Goods Sold	2 000	27 000	1 000	10 000
Salary Costs	16 427 000	15 933 000	13 970 000	14 839 000
Depreciation	7 000	9 000	11 000	13 000
Impairment	0	0	0	0
Expenditure	17 142 000	16 774 000	14 475 000	15 302 000
Operating Profit	4 049 000	2 641 000	2 592 000	1 476 000
Financial Income	0	0	0	1 000
Financial Costs	30 000	29 000	28 000	34 000
Financial Balance	−30 000	−29 000	−28 000	−33 000
Dividends	0	0	0	0
Net Income	2 201 000	2 611 000	2 565 000	1 443 000

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	27 000	34 000	43 000	54 000
Total Tangible Assets	27 000	34 000	43 000	54 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	34 000	43 000	54 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 671 000	1 637 000	1 085 000	1 291 000
Total Current Assets	3 203 000	2 837 000	2 756 000	2 254 000
Total Assets	3 231 000	2 871 000	2 799 000	2 308 000
Total Equity	−923 000	−1 352 000	−913 000	−1 559 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	97 000	97 000	76 000	111 000
Unpaid Taxes	1 452 000	1 508 000	1 383 000	1 387 000
Dividends	0	0	0	0
Other Current Debt	2 605 000	2 618 000	2 253 000	2 369 000
Total Current Debt	4 154 000	4 223 000	3 712 000	3 867 000
Total Equity and Debt	3 231 000	2 871 000	2 799 000	2 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−238,46 %	−193,12 %	−280,94 %	−92,56 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	19,11 %	13,6 %	15,19 %	8,8 %
Current Ratio	0,77	0,67	0,74	0,58
Quick Ratio	0,77	0,67	0,74	0,58
Equity Ratio	−0,29	−0,47	−0,33	−0,68
Gross Profit Margin	99,99 %	99,86 %	99,99 %	99,94 %