GRAND PIZZA AS

0190 OSLO

Finances

Share Ownership

Return on Equity

57,5 %

Current Ratio

0,43

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 781 000	4 622 000	3 984 000	4 065 000
Net Income	−115 000	−97 000	87 000	75 000
Total Assets	721 000	614 000	683 000	484 000
Total Equity	−200 000	−85 000	11 000	−76 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 781 000	4 622 000	3 984 000	4 065 000
Expenditure	4 887 000	4 719 000	3 871 000	3 971 000
Operating Profit	−106 000	−97 000	114 000	99 000
Financial Income	0	0	0	0
Financial Costs	9 000	5 000	2 000	4 000
Financial Balance	−9 000	−5 000	−2 000	−4 000
Earnings Before Tax	−115 000	−102 000	112 000	96 000
Tax	0	−5 000	25 000	21 000
Net Income	−115 000	−97 000	87 000	75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	328 000	352 000	398 000	321 000
Total Current Assets	392 000	262 000	285 000	164 000
Total Assets	721 000	614 000	683 000	484 000
Total Retained Equity	−230 000	−115 000	−19 000	−106 000
Total Equity	−200 000	−85 000	11 000	−76 000
Total Long-Term Debt	0	0	5 000	2 000
Total Current Debt	921 000	699 000	667 000	558 000
Total Equity and Debt	721 000	614 000	683 000	484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 781 000	4 577 000	3 984 000	4 065 000
Other Income	0	45 000	0	0
Revenue	4 781 000	4 622 000	3 984 000	4 065 000
Cost of Goods Sold	2 192 000	2 041 000	1 633 000	1 707 000
Salary Costs	1 624 000	1 485 000	1 387 000	1 355 000
Depreciation	28 000	50 000	56 000	33 000
Impairment	0	0	0	0
Expenditure	4 887 000	4 719 000	3 871 000	3 971 000
Operating Profit	−106 000	−97 000	114 000	99 000
Financial Income	0	0	0	0
Financial Costs	9 000	5 000	2 000	4 000
Financial Balance	−9 000	−5 000	−2 000	−4 000
Dividends	0	0	0	0
Net Income	−115 000	−97 000	87 000	75 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	26 000	52 000
Total Intangible Assets	0	0	26 000	52 000
Real Eastate	301 000	319 000	271 000	248 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	33 000	102 000	20 000
Total Tangible Assets	324 000	352 000	372 000	268 000
Total Fiancial Fixed Assets	4 000	0	0	0
Total Fixed Assets	328 000	352 000	398 000	321 000
Stock	28 000	26 000	16 000	12 000
Total Investments	0	0	0	0
Cash, Bank	327 000	219 000	268 000	133 000
Total Current Assets	392 000	262 000	285 000	164 000
Total Assets	721 000	614 000	683 000	484 000
Total Equity	−200 000	−85 000	11 000	−76 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	5 000	2 000
Creditors	384 000	174 000	187 000	115 000
Unpaid Taxes	211 000	221 000	155 000	88 000
Dividends	0	0	0	0
Other Current Debt	326 000	305 000	303 000	346 000
Total Current Debt	921 000	699 000	667 000	558 000
Total Equity and Debt	721 000	614 000	683 000	484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,5 %	114,12 %	790,91 %	−98,68 %
Debt-to-Equity Ratio	−0	−0	0,45	−0,03
Operating Profit Margin	−2,22 %	−2,1 %	2,86 %	2,44 %
Current Ratio	0,43	0,37	0,43	0,29
Quick Ratio	0,44	0,39	0,44	0,3
Equity Ratio	−0,28	−0,14	0,02	−0,16
Gross Profit Margin	54,15 %	55,84 %	59,01 %	58,01 %