CAMPINO KEBAB HOUSE AS

1531 MOSS

Finances

Share Ownership

Return on Equity

2 348,91 %

Current Ratio

0,19

Debt-to-Equity Ratio

39,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 384 000	11 419 000	11 068 000	14 282 000
Net Income	2 161 000	1 570 000	1 500 000	1 836 000
Total Assets	8 763 000	7 781 000	1 969 000	2 220 000
Total Equity	92 000	944 000	424 000	288 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 384 000	11 419 000	11 068 000	14 282 000
Expenditure	10 383 000	9 328 000	9 139 000	11 923 000
Operating Profit	3 002 000	2 092 000	1 929 000	2 359 000
Financial Income	0	0	0	0
Financial Costs	182 000	77 000	4 000	2 000
Financial Balance	−182 000	−77 000	−4 000	−2 000
Earnings Before Tax	2 820 000	2 015 000	1 925 000	2 358 000
Tax	659 000	445 000	425 000	522 000
Net Income	2 161 000	1 570 000	1 500 000	1 836 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 826 000	7 059 000	285 000	351 000
Total Current Assets	937 000	722 000	1 684 000	1 869 000
Total Assets	8 763 000	7 781 000	1 969 000	2 220 000
Total Retained Equity	62 000	914 000	394 000	258 000
Total Equity	92 000	944 000	424 000	288 000
Total Long-Term Debt	3 613 000	3 901 000	0	0
Total Current Debt	5 058 000	2 935 000	1 545 000	1 932 000
Total Equity and Debt	8 763 000	7 781 000	1 969 000	2 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 276 000	11 319 000	11 040 000	14 280 000
Other Income	108 000	100 000	29 000	3 000
Revenue	13 384 000	11 419 000	11 068 000	14 282 000
Cost of Goods Sold	5 416 000	4 849 000	4 770 000	5 732 000
Salary Costs	3 080 000	2 940 000	3 010 000	4 468 000
Depreciation	146 000	74 000	130 000	116 000
Impairment	0	0	0	0
Expenditure	10 383 000	9 328 000	9 139 000	11 923 000
Operating Profit	3 002 000	2 092 000	1 929 000	2 359 000
Financial Income	0	0	0	0
Financial Costs	182 000	77 000	4 000	2 000
Financial Balance	−182 000	−77 000	−4 000	−2 000
Dividends	3 000 000	1 000 000	1 300 000	1 500 000
Net Income	2 161 000	1 570 000	1 500 000	1 836 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	72 000	54 000	56 000	51 000
Real Eastate	7 646 000	6 849 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	63 000	137 000	208 000
Total Tangible Assets	7 661 000	6 912 000	137 000	208 000
Total Fiancial Fixed Assets	92 000	92 000	92 000	92 000
Total Fixed Assets	7 826 000	7 059 000	285 000	351 000
Stock	175 000	183 000	132 000	210 000
Total Investments	0	0	0	0
Cash, Bank	600 000	476 000	387 000	1 043 000
Total Current Assets	937 000	722 000	1 684 000	1 869 000
Total Assets	8 763 000	7 781 000	1 969 000	2 220 000
Total Equity	92 000	944 000	424 000	288 000
Short-Term Group Debt	103 000	155 000	154 000	205 000
Total Long-Term Debt	3 613 000	3 901 000	0	0
Creditors	494 000	593 000	234 000	96 000
Unpaid Taxes	206 000	263 000	242 000	389 000
Dividends	3 000 000	1 000 000	1 300 000	1 500 000
Other Current Debt	581 000	494 000	503 000	741 000
Total Current Debt	5 058 000	2 935 000	1 545 000	1 932 000
Total Equity and Debt	8 763 000	7 781 000	1 969 000	2 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 348,91 %	166,31 %	353,77 %	637,5 %
Debt-to-Equity Ratio	39,27	4,13	0	0
Operating Profit Margin	22,43 %	18,32 %	17,43 %	16,52 %
Current Ratio	0,19	0,25	1,09	0,97
Quick Ratio	0,19	0,26	1,19	1,09
Equity Ratio	0,01	0,12	0,22	0,13
Gross Profit Margin	59,53 %	57,54 %	56,9 %	59,87 %