ROYAL PIZZA AS

8015 BODØ

Finances

Share Ownership

Return on Equity

22,61 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 805 000	1 961 000	1 971 000	1 786 000
Net Income	−45 000	−121 000	124 000	−166 000
Total Assets	64 000	66 000	161 000	53 000
Total Equity	−199 000	−154 000	−33 000	−157 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 805 000	1 961 000	1 971 000	1 786 000
Expenditure	1 849 000	2 081 000	1 842 000	1 952 000
Operating Profit	−45 000	−121 000	129 000	−166 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	5 000	0
Financial Balance	−1 000	0	−5 000	0
Earnings Before Tax	−45 000	−121 000	124 000	−166 000
Tax	0	0	0	0
Net Income	−45 000	−121 000	124 000	−166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	38 000	19 000	26 000
Total Current Assets	39 000	28 000	141 000	27 000
Total Assets	64 000	66 000	161 000	53 000
Total Retained Equity	−229 000	−184 000	−63 000	−187 000
Total Equity	−199 000	−154 000	−33 000	−157 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	263 000	220 000	194 000	210 000
Total Equity and Debt	64 000	66 000	161 000	53 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 805 000	1 961 000	1 971 000	1 786 000
Other Income	0	0	0	0
Revenue	1 805 000	1 961 000	1 971 000	1 786 000
Cost of Goods Sold	635 000	627 000	631 000	621 000
Salary Costs	902 000	1 101 000	914 000	979 000
Depreciation	12 000	10 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	1 849 000	2 081 000	1 842 000	1 952 000
Operating Profit	−45 000	−121 000	129 000	−166 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	5 000	0
Financial Balance	−1 000	0	−5 000	0
Dividends	0	0	0	0
Net Income	−45 000	−121 000	124 000	−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	25 000	38 000	19 000	26 000
Total Tangible Assets	25 000	38 000	19 000	26 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	38 000	19 000	26 000
Stock	22 000	21 000	21 000	19 000
Total Investments	0	0	0	0
Cash, Bank	16 000	31 000	151 000	50 000
Total Current Assets	39 000	28 000	141 000	27 000
Total Assets	64 000	66 000	161 000	53 000
Total Equity	−199 000	−154 000	−33 000	−157 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	62 000	71 000	35 000	94 000
Unpaid Taxes	24 000	24 000	28 000	17 000
Dividends	0	0	0	0
Other Current Debt	177 000	124 000	131 000	98 000
Total Current Debt	263 000	220 000	194 000	210 000
Total Equity and Debt	64 000	66 000	161 000	53 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,61 %	78,57 %	−375,76 %	105,73 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−2,49 %	−6,17 %	6,54 %	−9,29 %
Current Ratio	0,15	0,13	0,73	0,13
Quick Ratio	0,16	0,14	0,82	0,14
Equity Ratio	−3,11	−2,33	−0,2	−2,96
Gross Profit Margin	64,82 %	68,03 %	67,99 %	65,23 %