BRUMUNDDAL PIZZA AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

23,1 %

Current Ratio

4,01

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 768 000	2 532 000	2 148 000	2 670 000
Net Income	149 000	229 000	73 000	−166 000
Total Assets	868 000	717 000	455 000	446 000
Total Equity	645 000	496 000	267 000	194 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 768 000	2 532 000	2 148 000	2 670 000
Expenditure	2 570 000	2 250 000	2 071 000	2 838 000
Operating Profit	198 000	282 000	76 000	−169 000
Financial Income	0	0	1 000	0
Financial Costs	6 000	11 000	1 000	1 000
Financial Balance	−6 000	−11 000	0	−1 000
Earnings Before Tax	193 000	271 000	76 000	−170 000
Tax	43 000	43 000	2 000	−4 000
Net Income	149 000	229 000	73 000	−166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	102 000	128 000	74 000	85 000
Total Current Assets	765 000	589 000	381 000	361 000
Total Assets	868 000	717 000	455 000	446 000
Total Retained Equity	615 000	466 000	237 000	164 000
Total Equity	645 000	496 000	267 000	194 000
Total Long-Term Debt	31 000	64 000	0	0
Total Current Debt	191 000	157 000	188 000	252 000
Total Equity and Debt	868 000	717 000	455 000	446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 768 000	2 532 000	2 137 000	2 670 000
Other Income	0	0	11 000	0
Revenue	2 768 000	2 532 000	2 148 000	2 670 000
Cost of Goods Sold	1 066 000	937 000	828 000	1 086 000
Salary Costs	792 000	734 000	796 000	1 246 000
Depreciation	26 000	24 000	11 000	11 000
Impairment	0	6 000	0	0
Expenditure	2 570 000	2 250 000	2 071 000	2 838 000
Operating Profit	198 000	282 000	76 000	−169 000
Financial Income	0	0	1 000	0
Financial Costs	6 000	11 000	1 000	1 000
Financial Balance	−6 000	−11 000	0	−1 000
Dividends	0	0	0	0
Net Income	149 000	229 000	73 000	−166 000

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	102 000	128 000	74 000	85 000
Total Tangible Assets	102 000	128 000	74 000	85 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	102 000	128 000	74 000	85 000
Stock	82 000	71 000	30 000	44 000
Total Investments	0	0	0	0
Cash, Bank	683 000	461 000	295 000	247 000
Total Current Assets	765 000	589 000	381 000	361 000
Total Assets	868 000	717 000	455 000	446 000
Total Equity	645 000	496 000	267 000	194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 000	64 000	0	0
Creditors	3 000	0	0	1 000
Unpaid Taxes	64 000	39 000	81 000	115 000
Dividends	0	0	0	0
Other Current Debt	81 000	76 000	107 000	136 000
Total Current Debt	191 000	157 000	188 000	252 000
Total Equity and Debt	868 000	717 000	455 000	446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,1 %	46,17 %	27,34 %	−85,57 %
Debt-to-Equity Ratio	0,05	0,13	0	0
Operating Profit Margin	7,15 %	11,14 %	3,54 %	−6,33 %
Current Ratio	4,01	3,75	2,03	1,43
Quick Ratio	7,02	6,85	2,41	1,74
Equity Ratio	0,74	0,69	0,59	0,43
Gross Profit Margin	61,49 %	62,99 %	61,45 %	59,33 %