GROM BURGER NORDKJOSBOTN AS

9040 NORDKJOSBOTN

Finances

Share Ownership

Return on Equity

18,58 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 018 000	6 124 000	5 882 000	6 288 000
Net Income	73 000	235 000	349 000	−46 000
Total Assets	1 076 000	1 067 000	965 000	494 000
Total Equity	393 000	320 000	335 000	−15 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 018 000	6 124 000	5 882 000	6 288 000
Expenditure	5 926 000	5 830 000	5 463 000	6 334 000
Operating Profit	93 000	295 000	419 000	−46 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	2 000	2 000	0
Financial Balance	−1 000	−2 000	−2 000	1 000
Earnings Before Tax	91 000	293 000	418 000	−46 000
Tax	19 000	57 000	69 000	0
Net Income	73 000	235 000	349 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 000	56 000	22 000	28 000
Total Current Assets	1 035 000	1 012 000	943 000	466 000
Total Assets	1 076 000	1 067 000	965 000	494 000
Total Retained Equity	363 000	290 000	305 000	−45 000
Total Equity	393 000	320 000	335 000	−15 000
Total Long-Term Debt	0	0	3 000	0
Total Current Debt	684 000	748 000	628 000	508 000
Total Equity and Debt	1 076 000	1 067 000	965 000	494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 978 000	6 065 000	5 802 000	6 288 000
Other Income	40 000	59 000	79 000	0
Revenue	6 018 000	6 124 000	5 882 000	6 288 000
Cost of Goods Sold	2 268 000	2 256 000	1 869 000	2 778 000
Salary Costs	2 368 000	2 363 000	2 421 000	2 495 000
Depreciation	15 000	10 000	6 000	5 000
Impairment	0	0	0	0
Expenditure	5 926 000	5 830 000	5 463 000	6 334 000
Operating Profit	93 000	295 000	419 000	−46 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	2 000	2 000	0
Financial Balance	−1 000	−2 000	−2 000	1 000
Dividends	0	250 000	0	0
Net Income	73 000	235 000	349 000	−46 000

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	28 000
Fixtures	41 000	56 000	22 000	0
Total Tangible Assets	41 000	56 000	22 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	41 000	56 000	22 000	28 000
Stock	68 000	49 000	53 000	25 000
Total Investments	0	0	0	0
Cash, Bank	639 000	649 000	610 000	420 000
Total Current Assets	1 035 000	1 012 000	943 000	466 000
Total Assets	1 076 000	1 067 000	965 000	494 000
Total Equity	393 000	320 000	335 000	−15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	0
Creditors	146 000	113 000	192 000	127 000
Unpaid Taxes	187 000	169 000	113 000	134 000
Dividends	0	250 000	0	0
Other Current Debt	332 000	408 000	255 000	247 000
Total Current Debt	684 000	748 000	628 000	508 000
Total Equity and Debt	1 076 000	1 067 000	965 000	494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,58 %	73,44 %	104,18 %	306,67 %
Debt-to-Equity Ratio	0	0	0,01	−0
Operating Profit Margin	1,55 %	4,82 %	7,12 %	−0,73 %
Current Ratio	1,51	1,35	1,5	0,92
Quick Ratio	1,68	1,45	1,64	0,96
Equity Ratio	0,37	0,3	0,35	−0,03
Gross Profit Margin	62,31 %	63,16 %	68,23 %	55,82 %