PIZZA PLUTSELIG AS

0171 OSLO

Finances

Share Ownership

Return on Equity

−36,93 %

Current Ratio

2,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 650 000	2 224 000	1 947 000	2 415 000
Net Income	−147 000	128 000	0	414 000
Total Assets	694 000	1 072 000	946 000	1 220 000
Total Equity	398 000	544 000	716 000	716 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 650 000	2 224 000	1 947 000	2 415 000
Expenditure	1 842 000	2 061 000	1 946 000	1 885 000
Operating Profit	−192 000	164 000	1 000	530 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−192 000	164 000	0	530 000
Tax	−40 000	36 000	0	117 000
Net Income	−147 000	128 000	0	414 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 000	81 000	118 000	150 000
Total Current Assets	612 000	991 000	828 000	1 070 000
Total Assets	694 000	1 072 000	946 000	1 220 000
Total Retained Equity	368 000	514 000	686 000	686 000
Total Equity	398 000	544 000	716 000	716 000
Total Long-Term Debt	0	3 000	5 000	3 000
Total Current Debt	296 000	525 000	225 000	501 000
Total Equity and Debt	694 000	1 072 000	946 000	1 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 650 000	2 224 000	1 947 000	2 412 000
Other Income	0	0	0	3 000
Revenue	1 650 000	2 224 000	1 947 000	2 415 000
Cost of Goods Sold	334 000	424 000	420 000	535 000
Salary Costs	882 000	960 000	1 041 000	813 000
Depreciation	36 000	36 000	36 000	39 000
Impairment	0	0	0	0
Expenditure	1 842 000	2 061 000	1 946 000	1 885 000
Operating Profit	−192 000	164 000	1 000	530 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	300 000	0	0
Net Income	−147 000	128 000	0	414 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	4 000	4 000	0
Fixtures	45 000	77 000	114 000	150 000
Total Tangible Assets	45 000	81 000	118 000	150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	82 000	81 000	118 000	150 000
Stock	13 000	12 000	14 000	13 000
Total Investments	0	0	0	0
Cash, Bank	588 000	953 000	764 000	1 025 000
Total Current Assets	612 000	991 000	828 000	1 070 000
Total Assets	694 000	1 072 000	946 000	1 220 000
Total Equity	398 000	544 000	716 000	716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	5 000	3 000
Creditors	15 000	14 000	8 000	1 000
Unpaid Taxes	91 000	31 000	92 000	249 000
Dividends	0	300 000	0	0
Other Current Debt	190 000	442 000	127 000	135 000
Total Current Debt	296 000	525 000	225 000	501 000
Total Equity and Debt	694 000	1 072 000	946 000	1 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−36,93 %	23,53 %	0 %	57,82 %
Debt-to-Equity Ratio	0	0,01	0,01	0
Operating Profit Margin	−11,64 %	7,37 %	0,05 %	21,95 %
Current Ratio	2,07	1,89	3,68	2,14
Quick Ratio	2,16	1,93	3,92	2,19
Equity Ratio	0,57	0,51	0,76	0,59
Gross Profit Margin	79,76 %	80,94 %	78,43 %	77,85 %