FAVORITT PIZZA OG GRILL AS

6510 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

374,19 %

Current Ratio

0,66

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 542 000	3 657 000	3 789 000	3 018 000
Net Income	−232 000	−129 000	134 000	79 000
Total Assets	424 000	559 000	720 000	659 000
Total Equity	−62 000	171 000	300 000	166 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 542 000	3 657 000	3 789 000	3 018 000
Expenditure	3 773 000	3 789 000	3 617 000	2 920 000
Operating Profit	−232 000	−133 000	172 000	98 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−232 000	−133 000	172 000	98 000
Tax	0	−4 000	38 000	19 000
Net Income	−232 000	−129 000	134 000	79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	105 000	166 000	205 000	188 000
Total Current Assets	319 000	393 000	515 000	472 000
Total Assets	424 000	559 000	720 000	659 000
Total Retained Equity	−162 000	71 000	200 000	79 000
Total Equity	−62 000	171 000	300 000	166 000
Total Long-Term Debt	0	0	4 000	3 000
Total Current Debt	486 000	388 000	416 000	490 000
Total Equity and Debt	424 000	559 000	720 000	659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 542 000	3 657 000	3 789 000	3 018 000
Other Income	0	0	0	0
Revenue	3 542 000	3 657 000	3 789 000	3 018 000
Cost of Goods Sold	1 549 000	1 629 000	1 704 000	1 387 000
Salary Costs	1 600 000	1 587 000	1 395 000	1 181 000
Depreciation	61 000	61 000	54 000	33 000
Impairment	0	0	0	0
Expenditure	3 773 000	3 789 000	3 617 000	2 920 000
Operating Profit	−232 000	−133 000	172 000	98 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−232 000	−129 000	134 000	79 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	25 000	45 000	65 000	85 000
Total Intangible Assets	25 000	45 000	65 000	85 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	80 000	121 000	140 000	103 000
Total Tangible Assets	80 000	121 000	140 000	103 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	105 000	166 000	205 000	188 000
Stock	61 000	56 000	48 000	41 000
Total Investments	0	0	0	0
Cash, Bank	213 000	300 000	419 000	400 000
Total Current Assets	319 000	393 000	515 000	472 000
Total Assets	424 000	559 000	720 000	659 000
Total Equity	−62 000	171 000	300 000	166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	3 000
Creditors	101 000	85 000	119 000	128 000
Unpaid Taxes	94 000	138 000	114 000	237 000
Dividends	0	0	0	0
Other Current Debt	290 000	165 000	146 000	110 000
Total Current Debt	486 000	388 000	416 000	490 000
Total Equity and Debt	424 000	559 000	720 000	659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	374,19 %	−75,44 %	44,67 %	47,59 %
Debt-to-Equity Ratio	−0	0	0,01	0,02
Operating Profit Margin	−6,55 %	−3,64 %	4,54 %	3,25 %
Current Ratio	0,66	1,01	1,24	0,96
Quick Ratio	0,75	1,18	1,4	1,05
Equity Ratio	−0,15	0,31	0,42	0,25
Gross Profit Margin	56,27 %	55,46 %	55,03 %	54,04 %