MOHOLT PIZZA AS

7050 TRONDHEIM

Finances

Share Ownership

Return on Equity

25,53 %

Current Ratio

1,52

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 602 000	6 926 000	5 596 000	5 310 000
Net Income	217 000	238 000	145 000	−134 000
Total Assets	1 796 000	1 533 000	1 139 000	1 111 000
Total Equity	850 000	633 000	395 000	250 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 602 000	6 926 000	5 596 000	5 310 000
Expenditure	8 325 000	6 617 000	5 437 000	5 460 000
Operating Profit	277 000	308 000	159 000	−150 000
Financial Income	4 000	3 000	4 000	2 000
Financial Costs	3 000	6 000	0	0
Financial Balance	1 000	−3 000	4 000	2 000
Earnings Before Tax	278 000	305 000	162 000	−148 000
Tax	61 000	67 000	17 000	−14 000
Net Income	217 000	238 000	145 000	−134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	387 000	447 000	450 000	486 000
Total Current Assets	1 409 000	1 085 000	689 000	625 000
Total Assets	1 796 000	1 533 000	1 139 000	1 111 000
Total Retained Equity	750 000	533 000	295 000	150 000
Total Equity	850 000	633 000	395 000	250 000
Total Long-Term Debt	20 000	21 000	181 000	164 000
Total Current Debt	925 000	878 000	563 000	697 000
Total Equity and Debt	1 796 000	1 533 000	1 139 000	1 111 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 602 000	6 926 000	5 596 000	5 310 000
Other Income	0	0	0	0
Revenue	8 602 000	6 926 000	5 596 000	5 310 000
Cost of Goods Sold	2 608 000	2 000 000	1 547 000	1 511 000
Salary Costs	3 412 000	2 781 000	2 289 000	2 278 000
Depreciation	74 000	67 000	65 000	63 000
Impairment	0	0	0	0
Expenditure	8 325 000	6 617 000	5 437 000	5 460 000
Operating Profit	277 000	308 000	159 000	−150 000
Financial Income	4 000	3 000	4 000	2 000
Financial Costs	3 000	6 000	0	0
Financial Balance	1 000	−3 000	4 000	2 000
Dividends	0	0	0	0
Net Income	217 000	238 000	145 000	−134 000

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	167 000	201 000	236 000	239 000
Fixtures	220 000	244 000	212 000	243 000
Total Tangible Assets	387 000	445 000	447 000	482 000
Total Fiancial Fixed Assets	0	2 000	2 000	4 000
Total Fixed Assets	387 000	447 000	450 000	486 000
Stock	117 000	105 000	78 000	71 000
Total Investments	0	0	0	0
Cash, Bank	1 232 000	843 000	452 000	484 000
Total Current Assets	1 409 000	1 085 000	689 000	625 000
Total Assets	1 796 000	1 533 000	1 139 000	1 111 000
Total Equity	850 000	633 000	395 000	250 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 000	21 000	181 000	164 000
Creditors	260 000	255 000	175 000	344 000
Unpaid Taxes	233 000	219 000	152 000	131 000
Dividends	0	0	0	0
Other Current Debt	370 000	341 000	235 000	222 000
Total Current Debt	925 000	878 000	563 000	697 000
Total Equity and Debt	1 796 000	1 533 000	1 139 000	1 111 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,53 %	37,6 %	36,71 %	−53,6 %
Debt-to-Equity Ratio	0,02	0,03	0,46	0,66
Operating Profit Margin	3,22 %	4,45 %	2,84 %	−2,82 %
Current Ratio	1,52	1,24	1,22	0,9
Quick Ratio	1,74	1,4	1,42	1
Equity Ratio	0,47	0,41	0,35	0,23
Gross Profit Margin	69,68 %	71,12 %	72,36 %	71,54 %