PIZZA PANCETTA MAJORSTUEN AS

0364 OSLO

Finances

Return on Equity

−54,71 %

Current Ratio

1,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 246 000	8 029 000	4 788 000	5 047 000
Net Income	−325 000	361 000	122 000	−165 000
Total Assets	1 374 000	1 671 000	1 200 000	1 120 000
Total Equity	594 000	919 000	558 000	436 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 246 000	8 029 000	4 788 000	5 047 000
Expenditure	7 667 000	7 566 000	4 633 000	5 261 000
Operating Profit	−421 000	463 000	156 000	−213 000
Financial Income	5 000	0	1 000	3 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	4 000	−1 000	0	2 000
Earnings Before Tax	−417 000	463 000	156 000	−211 000
Tax	−92 000	102 000	34 000	−46 000
Net Income	−325 000	361 000	122 000	−165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	16 000	17 000	100 000
Total Current Assets	1 268 000	1 656 000	1 183 000	1 019 000
Total Assets	1 374 000	1 671 000	1 200 000	1 120 000
Total Retained Equity	564 000	889 000	528 000	406 000
Total Equity	594 000	919 000	558 000	436 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	780 000	752 000	642 000	684 000
Total Equity and Debt	1 374 000	1 671 000	1 200 000	1 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 246 000	8 029 000	4 788 000	5 047 000
Other Income	0	0	0	0
Revenue	7 246 000	8 029 000	4 788 000	5 047 000
Cost of Goods Sold	2 140 000	2 374 000	1 408 000	1 504 000
Salary Costs	3 570 000	3 104 000	2 275 000	2 857 000
Depreciation	0	0	33 000	58 000
Impairment	0	0	0	0
Expenditure	7 667 000	7 566 000	4 633 000	5 261 000
Operating Profit	−421 000	463 000	156 000	−213 000
Financial Income	5 000	0	1 000	3 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	4 000	−1 000	0	2 000
Dividends	0	0	0	0
Net Income	−325 000	361 000	122 000	−165 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	106 000	16 000	17 000	47 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	33 000
Total Tangible Assets	0	0	0	33 000
Total Fiancial Fixed Assets	0	0	0	21 000
Total Fixed Assets	106 000	16 000	17 000	100 000
Stock	90 000	74 000	74 000	74 000
Total Investments	21 000	21 000	21 000	0
Cash, Bank	993 000	1 274 000	839 000	630 000
Total Current Assets	1 268 000	1 656 000	1 183 000	1 019 000
Total Assets	1 374 000	1 671 000	1 200 000	1 120 000
Total Equity	594 000	919 000	558 000	436 000
Short-Term Group Debt	125 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	96 000	88 000	173 000	195 000
Unpaid Taxes	240 000	210 000	154 000	173 000
Dividends	0	0	0	0
Other Current Debt	320 000	352 000	313 000	315 000
Total Current Debt	780 000	752 000	642 000	684 000
Total Equity and Debt	1 374 000	1 671 000	1 200 000	1 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,71 %	39,28 %	21,86 %	−37,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,81 %	5,77 %	3,26 %	−4,22 %
Current Ratio	1,63	2,2	1,84	1,49
Quick Ratio	1,84	2,44	2,08	1,67
Equity Ratio	0,43	0,55	0,47	0,39
Gross Profit Margin	70,47 %	70,43 %	70,59 %	70,2 %