FOSEN PIZZA AS

7130 BREKSTAD

Finances

Share Ownership

Return on Equity

88,29 %

Current Ratio

1,1

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 571 000	5 937 000	5 324 000	5 397 000
Net Income	362 000	298 000	39 000	16 000
Total Assets	1 530 000	1 274 000	824 000	877 000
Total Equity	410 000	456 000	314 000	276 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 571 000	5 937 000	5 324 000	5 397 000
Expenditure	6 106 000	5 551 000	5 271 000	5 367 000
Operating Profit	465 000	387 000	54 000	30 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	3 000	8 000
Financial Balance	−2 000	−5 000	−3 000	−8 000
Earnings Before Tax	464 000	382 000	51 000	22 000
Tax	102 000	84 000	12 000	7 000
Net Income	362 000	298 000	39 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	301 000	375 000	452 000	546 000
Total Current Assets	1 228 000	899 000	372 000	331 000
Total Assets	1 530 000	1 274 000	824 000	877 000
Total Retained Equity	210 000	256 000	114 000	76 000
Total Equity	410 000	456 000	314 000	276 000
Total Long-Term Debt	6 000	15 000	22 000	41 000
Total Current Debt	1 114 000	803 000	488 000	560 000
Total Equity and Debt	1 530 000	1 274 000	824 000	877 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 571 000	5 937 000	5 324 000	5 397 000
Other Income	0	0	0	0
Revenue	6 571 000	5 937 000	5 324 000	5 397 000
Cost of Goods Sold	2 074 000	1 763 000	1 655 000	1 698 000
Salary Costs	2 237 000	2 075 000	2 095 000	2 168 000
Depreciation	137 000	127 000	123 000	122 000
Impairment	0	0	0	0
Expenditure	6 106 000	5 551 000	5 271 000	5 367 000
Operating Profit	465 000	387 000	54 000	30 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	3 000	8 000
Financial Balance	−2 000	−5 000	−3 000	−8 000
Dividends	0	0	0	0
Net Income	362 000	298 000	39 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	51 000	72 000	111 000	149 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	250 000	302 000	341 000	397 000
Total Tangible Assets	301 000	375 000	452 000	546 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	301 000	375 000	452 000	546 000
Stock	126 000	105 000	85 000	107 000
Total Investments	0	0	0	0
Cash, Bank	503 000	558 000	246 000	204 000
Total Current Assets	1 228 000	899 000	372 000	331 000
Total Assets	1 530 000	1 274 000	824 000	877 000
Total Equity	410 000	456 000	314 000	276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	15 000	22 000	41 000
Creditors	181 000	182 000	139 000	203 000
Unpaid Taxes	135 000	138 000	119 000	131 000
Dividends	0	0	0	0
Other Current Debt	277 000	235 000	213 000	224 000
Total Current Debt	1 114 000	803 000	488 000	560 000
Total Equity and Debt	1 530 000	1 274 000	824 000	877 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,29 %	65,35 %	12,42 %	5,8 %
Debt-to-Equity Ratio	0,01	0,03	0,07	0,15
Operating Profit Margin	7,08 %	6,52 %	1,01 %	0,56 %
Current Ratio	1,1	1,12	0,76	0,59
Quick Ratio	1,24	1,29	0,92	0,73
Equity Ratio	0,27	0,36	0,38	0,31
Gross Profit Margin	68,44 %	70,3 %	68,91 %	68,54 %