BALKAN PIZZA & KEBABHOUSE AS

1400 SKI

Finances

Share Ownership

Return on Equity

47,3 %

Current Ratio

1,05

Debt-to-Equity Ratio

1,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 630 000	26 488 000	25 544 000	25 252 000
Net Income	3 623 000	1 647 000	1 534 000	2 357 000
Total Assets	21 860 000	18 769 000	17 700 000	16 220 000
Total Equity	7 660 000	5 568 000	4 621 000	4 337 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 630 000	26 488 000	25 544 000	25 252 000
Expenditure	31 401 000	23 881 000	22 703 000	21 730 000
Operating Profit	5 228 000	2 608 000	2 842 000	3 522 000
Financial Income	9 000	4 000	−59 000	2 000
Financial Costs	573 000	483 000	515 000	448 000
Financial Balance	−564 000	−479 000	−574 000	−446 000
Earnings Before Tax	4 664 000	2 129 000	2 268 000	3 076 000
Tax	1 041 000	482 000	734 000	720 000
Net Income	3 623 000	1 647 000	1 534 000	2 357 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 644 000	15 443 000	12 855 000	12 361 000
Total Current Assets	6 216 000	3 326 000	4 845 000	3 860 000
Total Assets	21 860 000	18 769 000	17 700 000	16 220 000
Total Retained Equity	7 110 000	5 018 000	4 071 000	3 787 000
Total Equity	7 660 000	5 568 000	4 621 000	4 337 000
Total Long-Term Debt	8 298 000	8 480 000	8 669 000	8 845 000
Total Current Debt	5 902 000	4 721 000	4 410 000	3 038 000
Total Equity and Debt	21 860 000	18 769 000	17 700 000	16 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	35 925 000	25 877 000	24 965 000	25 107 000
Other Income	706 000	611 000	579 000	145 000
Revenue	36 630 000	26 488 000	25 544 000	25 252 000
Cost of Goods Sold	11 757 000	9 515 000	8 622 000	8 891 000
Salary Costs	10 916 000	8 663 000	8 365 000	8 562 000
Depreciation	564 000	559 000	324 000	301 000
Impairment	0	0	0	0
Expenditure	31 401 000	23 881 000	22 703 000	21 730 000
Operating Profit	5 228 000	2 608 000	2 842 000	3 522 000
Financial Income	9 000	4 000	−59 000	2 000
Financial Costs	573 000	483 000	515 000	448 000
Financial Balance	−564 000	−479 000	−574 000	−446 000
Dividends	200 000	0	400 000	0
Net Income	3 623 000	1 647 000	1 534 000	2 357 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	32 000
Real Eastate	13 193 000	12 933 000	11 809 000	10 599 000
Machinery and Plant Facilities	0	0	482 000	100 000
Fixtures	2 134 000	2 192 000	484 000	750 000
Total Tangible Assets	15 327 000	15 126 000	12 775 000	11 448 000
Total Fiancial Fixed Assets	317 000	317 000	80 000	881 000
Total Fixed Assets	15 644 000	15 443 000	12 855 000	12 361 000
Stock	281 000	240 000	202 000	109 000
Total Investments	0	0	0	0
Cash, Bank	4 443 000	2 020 000	4 048 000	3 060 000
Total Current Assets	6 216 000	3 326 000	4 845 000	3 860 000
Total Assets	21 860 000	18 769 000	17 700 000	16 220 000
Total Equity	7 660 000	5 568 000	4 621 000	4 337 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 298 000	8 480 000	8 669 000	8 845 000
Creditors	1 288 000	1 251 000	868 000	607 000
Unpaid Taxes	1 008 000	809 000	679 000	752 000
Dividends	200 000	0	400 000	0
Other Current Debt	2 365 000	2 179 000	1 761 000	941 000
Total Current Debt	5 902 000	4 721 000	4 410 000	3 038 000
Total Equity and Debt	21 860 000	18 769 000	17 700 000	16 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,3 %	29,58 %	33,2 %	54,35 %
Debt-to-Equity Ratio	1,08	1,52	1,88	2,04
Operating Profit Margin	14,27 %	9,85 %	11,13 %	13,95 %
Current Ratio	1,05	0,7	1,1	1,27
Quick Ratio	1,11	0,74	1,15	1,32
Equity Ratio	0,35	0,3	0,26	0,27
Gross Profit Margin	67,9 %	64,08 %	66,25 %	64,79 %