NORI PIZZA OG GRILL AS

6456 SKÅLA

Finances

Share Ownership

Return on Equity

117,52 %

Current Ratio

0,52

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 418 000	1 446 000	1 235 000	1 413 000
Net Income	−161 000	82 000	105 000	−32 000
Total Assets	174 000	265 000	228 000	133 000
Total Equity	−137 000	24 000	−58 000	−162 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 418 000	1 446 000	1 235 000	1 413 000
Expenditure	1 576 000	1 363 000	1 125 000	1 445 000
Operating Profit	−157 000	83 000	110 000	−32 000
Financial Income	0	0	0	0
Financial Costs	4 000	1 000	6 000	0
Financial Balance	−4 000	−1 000	−6 000	0
Earnings Before Tax	−161 000	82 000	105 000	−32 000
Tax	0	0	0	0
Net Income	−161 000	82 000	105 000	−32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	24 000	37 000	26 000
Total Current Assets	161 000	241 000	191 000	107 000
Total Assets	174 000	265 000	228 000	133 000
Total Retained Equity	−162 000	−1 000	−82 000	−187 000
Total Equity	−137 000	24 000	−58 000	−162 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	311 000	241 000	286 000	295 000
Total Equity and Debt	174 000	265 000	228 000	133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 418 000	1 424 000	1 229 000	1 394 000
Other Income	0	22 000	6 000	19 000
Revenue	1 418 000	1 446 000	1 235 000	1 413 000
Cost of Goods Sold	515 000	521 000	444 000	494 000
Salary Costs	671 000	516 000	375 000	619 000
Depreciation	11 000	13 000	10 000	9 000
Impairment	0	0	0	0
Expenditure	1 576 000	1 363 000	1 125 000	1 445 000
Operating Profit	−157 000	83 000	110 000	−32 000
Financial Income	0	0	0	0
Financial Costs	4 000	1 000	6 000	0
Financial Balance	−4 000	−1 000	−6 000	0
Dividends	0	0	0	0
Net Income	−161 000	82 000	105 000	−32 000

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	12 000	23 000	36 000	25 000
Total Tangible Assets	12 000	23 000	36 000	25 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	13 000	24 000	37 000	26 000
Stock	38 000	31 000	26 000	31 000
Total Investments	0	0	0	0
Cash, Bank	42 000	133 000	128 000	41 000
Total Current Assets	161 000	241 000	191 000	107 000
Total Assets	174 000	265 000	228 000	133 000
Total Equity	−137 000	24 000	−58 000	−162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	82 000	12 000	91 000	75 000
Unpaid Taxes	45 000	26 000	15 000	24 000
Dividends	0	0	0	0
Other Current Debt	184 000	203 000	180 000	197 000
Total Current Debt	311 000	241 000	286 000	295 000
Total Equity and Debt	174 000	265 000	228 000	133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	117,52 %	341,67 %	−181,03 %	19,75 %
Debt-to-Equity Ratio	−0	0	−0	−0
Operating Profit Margin	−11,07 %	5,74 %	8,91 %	−2,26 %
Current Ratio	0,52	1	0,67	0,36
Quick Ratio	0,59	1,15	0,73	0,41
Equity Ratio	−0,79	0,09	−0,25	−1,22
Gross Profit Margin	63,68 %	63,97 %	64,05 %	65,04 %