NARDO PIZZA OG GRILL AS

7032 TRONDHEIM

Finances

Share Ownership

Return on Equity

15,78 %

Current Ratio

2,51

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 032 000	4 410 000	3 075 000	1 678 000
Net Income	142 000	728 000	104 000	−160 000
Total Assets	1 308 000	1 397 000	547 000	668 000
Total Equity	900 000	758 000	30 000	165 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 032 000	4 410 000	3 075 000	1 678 000
Expenditure	3 853 000	3 480 000	2 959 000	1 829 000
Operating Profit	179 000	930 000	117 000	−150 000
Financial Income	4 000	0	0	1 000
Financial Costs	2 000	1 000	1 000	10 000
Financial Balance	2 000	−1 000	−1 000	−9 000
Earnings Before Tax	181 000	929 000	116 000	−160 000
Tax	39 000	201 000	12 000	0
Net Income	142 000	728 000	104 000	−160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	375 000	189 000	119 000	360 000
Total Current Assets	933 000	1 208 000	428 000	308 000
Total Assets	1 308 000	1 397 000	547 000	668 000
Total Retained Equity	870 000	728 000	0	135 000
Total Equity	900 000	758 000	30 000	165 000
Total Long-Term Debt	35 000	35 000	35 000	114 000
Total Current Debt	372 000	604 000	482 000	389 000
Total Equity and Debt	1 308 000	1 397 000	547 000	668 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 032 000	4 105 000	3 051 000	1 678 000
Other Income	0	305 000	24 000	0
Revenue	4 032 000	4 410 000	3 075 000	1 678 000
Cost of Goods Sold	1 269 000	1 350 000	965 000	646 000
Salary Costs	1 411 000	1 005 000	981 000	493 000
Depreciation	124 000	50 000	31 000	182 000
Impairment	0	0	0	0
Expenditure	3 853 000	3 480 000	2 959 000	1 829 000
Operating Profit	179 000	930 000	117 000	−150 000
Financial Income	4 000	0	0	1 000
Financial Costs	2 000	1 000	1 000	10 000
Financial Balance	2 000	−1 000	−1 000	−9 000
Dividends	0	0	239 000	15 000
Net Income	142 000	728 000	104 000	−160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	35 000	65 000	95 000	125 000
Total Intangible Assets	35 000	65 000	95 000	125 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	340 000	124 000	24 000	235 000
Total Tangible Assets	340 000	124 000	24 000	235 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	375 000	189 000	119 000	360 000
Stock	65 000	56 000	56 000	14 000
Total Investments	0	0	0	0
Cash, Bank	641 000	963 000	249 000	156 000
Total Current Assets	933 000	1 208 000	428 000	308 000
Total Assets	1 308 000	1 397 000	547 000	668 000
Total Equity	900 000	758 000	30 000	165 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 000	35 000	35 000	114 000
Creditors	100 000	86 000	31 000	208 000
Unpaid Taxes	75 000	64 000	187 000	64 000
Dividends	0	0	239 000	15 000
Other Current Debt	158 000	253 000	148 000	102 000
Total Current Debt	372 000	604 000	482 000	389 000
Total Equity and Debt	1 308 000	1 397 000	547 000	668 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,78 %	96,04 %	346,67 %	−96,97 %
Debt-to-Equity Ratio	0,04	0,05	1,17	0,69
Operating Profit Margin	4,44 %	21,09 %	3,8 %	−8,94 %
Current Ratio	2,51	2	0,89	0,79
Quick Ratio	3,04	2,2	1	0,82
Equity Ratio	0,69	0,54	0,05	0,25
Gross Profit Margin	68,53 %	69,39 %	68,62 %	61,5 %