VØYENENGA PIZZA AS

1336 SANDVIKA

Finances

Share Ownership

Return on Equity

57,45 %

Current Ratio

0,91

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 751 000	4 430 000	3 732 000	3 610 000
Net Income	135 000	372 000	93 000	−117 000
Total Assets	959 000	1 002 000	1 049 000	958 000
Total Equity	235 000	250 000	102 000	−142 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 751 000	4 430 000	3 732 000	3 610 000
Expenditure	4 577 000	3 997 000	3 633 000	3 703 000
Operating Profit	174 000	434 000	99 000	−92 000
Financial Income	0	0	3 000	0
Financial Costs	1 000	3 000	9 000	25 000
Financial Balance	−1 000	−3 000	−6 000	−25 000
Earnings Before Tax	174 000	431 000	93 000	−117 000
Tax	38 000	60 000	0	0
Net Income	135 000	372 000	93 000	−117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	311 000	458 000	594 000	625 000
Total Current Assets	648 000	545 000	455 000	333 000
Total Assets	959 000	1 002 000	1 049 000	958 000
Total Retained Equity	135 000	0	−148 000	−242 000
Total Equity	235 000	250 000	102 000	−142 000
Total Long-Term Debt	13 000	26 000	542 000	701 000
Total Current Debt	711 000	726 000	406 000	398 000
Total Equity and Debt	959 000	1 002 000	1 049 000	958 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 751 000	4 430 000	3 732 000	3 610 000
Other Income	0	0	0	0
Revenue	4 751 000	4 430 000	3 732 000	3 610 000
Cost of Goods Sold	1 332 000	1 187 000	1 025 000	985 000
Salary Costs	1 749 000	1 459 000	1 431 000	1 562 000
Depreciation	143 000	155 000	130 000	112 000
Impairment	0	0	0	0
Expenditure	4 577 000	3 997 000	3 633 000	3 703 000
Operating Profit	174 000	434 000	99 000	−92 000
Financial Income	0	0	3 000	0
Financial Costs	1 000	3 000	9 000	25 000
Financial Balance	−1 000	−3 000	−6 000	−25 000
Dividends	0	223 000	0	0
Net Income	135 000	372 000	93 000	−117 000

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	193 000	292 000	382 000	382 000
Total Tangible Assets	305 000	448 000	581 000	625 000
Total Fiancial Fixed Assets	6 000	10 000	13 000	0
Total Fixed Assets	311 000	458 000	594 000	625 000
Stock	85 000	64 000	64 000	50 000
Total Investments	0	0	0	0
Cash, Bank	468 000	388 000	289 000	253 000
Total Current Assets	648 000	545 000	455 000	333 000
Total Assets	959 000	1 002 000	1 049 000	958 000
Total Equity	235 000	250 000	102 000	−142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	26 000	542 000	701 000
Creditors	219 000	185 000	171 000	140 000
Unpaid Taxes	129 000	99 000	91 000	102 000
Dividends	0	223 000	0	0
Other Current Debt	312 000	185 000	144 000	156 000
Total Current Debt	711 000	726 000	406 000	398 000
Total Equity and Debt	959 000	1 002 000	1 049 000	958 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,45 %	148,8 %	91,18 %	82,39 %
Debt-to-Equity Ratio	0,06	0,1	5,31	−4,94
Operating Profit Margin	3,66 %	9,8 %	2,65 %	−2,55 %
Current Ratio	0,91	0,75	1,12	0,84
Quick Ratio	1,04	0,82	1,33	0,96
Equity Ratio	0,25	0,25	0,1	−0,15
Gross Profit Margin	71,96 %	73,21 %	72,53 %	72,71 %