MANO PIZZA AS

0178 OSLO

Finances

Return on Equity

−249,61 %

Current Ratio

1,59

Debt-to-Equity Ratio

1,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 213 000	13 543 000	7 239 000	7 170 000
Net Income	−8 689 000	−852 000	−611 000	−1 266 000
Total Assets	11 330 000	8 993 000	4 248 000	2 257 000
Total Equity	3 481 000	2 749 000	3 601 000	1 505 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 213 000	13 543 000	7 239 000	7 170 000
Expenditure	26 196 000	14 567 000	8 012 000	8 758 000
Operating Profit	−2 983 000	−1 024 000	−773 000	−1 589 000
Financial Income	42 000	4 000	3 000	1 000
Financial Costs	6 432 000	71 000	13 000	35 000
Financial Balance	−6 390 000	−67 000	−10 000	−34 000
Earnings Before Tax	−9 373 000	−1 092 000	−784 000	−1 623 000
Tax	−684 000	−240 000	−172 000	−357 000
Net Income	−8 689 000	−852 000	−611 000	−1 266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 043 000	5 920 000	2 554 000	1 759 000
Total Current Assets	5 288 000	3 073 000	1 694 000	498 000
Total Assets	11 330 000	8 993 000	4 248 000	2 257 000
Total Retained Equity	0	0	0	−1 799 000
Total Equity	3 481 000	2 749 000	3 601 000	1 505 000
Total Long-Term Debt	4 520 000	1 409 000	0	0
Total Current Debt	3 329 000	4 835 000	647 000	752 000
Total Equity and Debt	11 330 000	8 993 000	4 248 000	2 257 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 162 000	12 833 000	7 239 000	7 170 000
Other Income	51 000	710 000	0	0
Revenue	23 213 000	13 543 000	7 239 000	7 170 000
Cost of Goods Sold	6 896 000	3 753 000	2 081 000	2 284 000
Salary Costs	9 833 000	5 405 000	2 983 000	3 548 000
Depreciation	1 374 000	682 000	340 000	307 000
Impairment	0	38 000	0	0
Expenditure	26 196 000	14 567 000	8 012 000	8 758 000
Operating Profit	−2 983 000	−1 024 000	−773 000	−1 589 000
Financial Income	42 000	4 000	3 000	1 000
Financial Costs	6 432 000	71 000	13 000	35 000
Financial Balance	−6 390 000	−67 000	−10 000	−34 000
Dividends	0	0	0	0
Net Income	−8 689 000	−852 000	−611 000	−1 266 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 725 000	920 000	680 000	507 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 563 000	4 860 000	1 434 000	1 221 000
Total Tangible Assets	3 563 000	4 860 000	1 434 000	1 221 000
Total Fiancial Fixed Assets	755 000	140 000	440 000	30 000
Total Fixed Assets	6 043 000	5 920 000	2 554 000	1 759 000
Stock	306 000	233 000	105 000	81 000
Total Investments	0	0	0	0
Cash, Bank	4 304 000	1 784 000	1 562 000	397 000
Total Current Assets	5 288 000	3 073 000	1 694 000	498 000
Total Assets	11 330 000	8 993 000	4 248 000	2 257 000
Total Equity	3 481 000	2 749 000	3 601 000	1 505 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 520 000	1 409 000	0	0
Creditors	967 000	1 790 000	99 000	137 000
Unpaid Taxes	534 000	352 000	178 000	211 000
Dividends	0	0	0	0
Other Current Debt	1 828 000	2 693 000	370 000	404 000
Total Current Debt	3 329 000	4 835 000	647 000	752 000
Total Equity and Debt	11 330 000	8 993 000	4 248 000	2 257 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−249,61 %	−30,99 %	−16,97 %	−84,12 %
Debt-to-Equity Ratio	1,3	0,51	0	0
Operating Profit Margin	−12,85 %	−7,56 %	−10,68 %	−22,16 %
Current Ratio	1,59	0,64	2,62	0,66
Quick Ratio	1,75	0,67	3,13	0,74
Equity Ratio	0,31	0,31	0,85	0,67
Gross Profit Margin	70,29 %	72,29 %	71,25 %	68,15 %