M & G PIZZA AS

4870 FEVIK

Finances

Share Ownership

Return on Equity

610,43 %

Current Ratio

0,83

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 646 000	7 123 000	6 649 000	6 201 000
Net Income	702 000	665 000	734 000	638 000
Total Assets	1 787 000	1 740 000	1 737 000	1 626 000
Total Equity	115 000	113 000	109 000	104 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 646 000	7 123 000	6 649 000	6 201 000
Expenditure	6 747 000	6 268 000	5 705 000	5 381 000
Operating Profit	900 000	854 000	943 000	820 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	1 000	0
Financial Balance	0	−2 000	−1 000	0
Earnings Before Tax	900 000	852 000	942 000	820 000
Tax	198 000	187 000	208 000	182 000
Net Income	702 000	665 000	734 000	638 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	407 000	468 000	388 000	456 000
Total Current Assets	1 380 000	1 272 000	1 349 000	1 170 000
Total Assets	1 787 000	1 740 000	1 737 000	1 626 000
Total Retained Equity	15 000	13 000	9 000	4 000
Total Equity	115 000	113 000	109 000	104 000
Total Long-Term Debt	15 000	22 000	28 000	33 000
Total Current Debt	1 657 000	1 604 000	1 600 000	1 489 000
Total Equity and Debt	1 787 000	1 740 000	1 737 000	1 626 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 555 000	7 102 000	6 649 000	6 152 000
Other Income	91 000	21 000	0	49 000
Revenue	7 646 000	7 123 000	6 649 000	6 201 000
Cost of Goods Sold	2 191 000	1 966 000	1 846 000	1 727 000
Salary Costs	2 728 000	2 588 000	2 323 000	2 219 000
Depreciation	106 000	95 000	84 000	83 000
Impairment	0	0	0	0
Expenditure	6 747 000	6 268 000	5 705 000	5 381 000
Operating Profit	900 000	854 000	943 000	820 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	1 000	0
Financial Balance	0	−2 000	−1 000	0
Dividends	700 000	660 000	730 000	640 000
Net Income	702 000	665 000	734 000	638 000

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	407 000	468 000	388 000	456 000
Total Tangible Assets	407 000	468 000	388 000	456 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	407 000	468 000	388 000	456 000
Stock	113 000	89 000	95 000	85 000
Total Investments	0	0	0	0
Cash, Bank	1 173 000	1 129 000	1 162 000	1 064 000
Total Current Assets	1 380 000	1 272 000	1 349 000	1 170 000
Total Assets	1 787 000	1 740 000	1 737 000	1 626 000
Total Equity	115 000	113 000	109 000	104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	22 000	28 000	33 000
Creditors	209 000	210 000	170 000	194 000
Unpaid Taxes	196 000	195 000	167 000	168 000
Dividends	700 000	660 000	730 000	640 000
Other Current Debt	347 000	346 000	319 000	302 000
Total Current Debt	1 657 000	1 604 000	1 600 000	1 489 000
Total Equity and Debt	1 787 000	1 740 000	1 737 000	1 626 000

Financial indicators	2022	2021	2020	2019
Return on Equity	610,43 %	588,5 %	673,39 %	613,46 %
Debt-to-Equity Ratio	0,13	0,19	0,26	0,32
Operating Profit Margin	11,77 %	11,99 %	14,18 %	13,22 %
Current Ratio	0,83	0,79	0,84	0,79
Quick Ratio	0,89	0,84	0,9	0,83
Equity Ratio	0,06	0,06	0,06	0,06
Gross Profit Margin	71,34 %	72,4 %	72,24 %	72,15 %