ELVERUM KEBAB OG PIZZA GRILL AS

2408 ELVERUM

Finances

Share Ownership

Return on Equity

6,36 %

Current Ratio

0,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 319 000	2 986 000	3 271 000	3 563 000
Net Income	7 000	5 000	29 000	8 000
Total Assets	468 000	376 000	372 000	350 000
Total Equity	110 000	103 000	98 000	69 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 319 000	2 986 000	3 271 000	3 563 000
Expenditure	3 309 000	2 965 000	3 232 000	3 525 000
Operating Profit	10 000	21 000	39 000	38 000
Financial Income	0	0	0	0
Financial Costs	1 000	14 000	2 000	29 000
Financial Balance	−1 000	−14 000	−2 000	−29 000
Earnings Before Tax	9 000	7 000	37 000	10 000
Tax	2 000	2 000	8 000	1 000
Net Income	7 000	5 000	29 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	138 000	172 000	160 000	51 000
Total Current Assets	330 000	204 000	212 000	299 000
Total Assets	468 000	376 000	372 000	350 000
Total Retained Equity	80 000	73 000	68 000	39 000
Total Equity	110 000	103 000	98 000	69 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	358 000	273 000	274 000	282 000
Total Equity and Debt	468 000	376 000	372 000	350 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 319 000	2 986 000	3 271 000	3 563 000
Other Income	0	0	0	0
Revenue	3 319 000	2 986 000	3 271 000	3 563 000
Cost of Goods Sold	1 794 000	1 541 000	1 826 000	1 985 000
Salary Costs	896 000	949 000	922 000	1 071 000
Depreciation	34 000	43 000	40 000	13 000
Impairment	0	0	0	0
Expenditure	3 309 000	2 965 000	3 232 000	3 525 000
Operating Profit	10 000	21 000	39 000	38 000
Financial Income	0	0	0	0
Financial Costs	1 000	14 000	2 000	29 000
Financial Balance	−1 000	−14 000	−2 000	−29 000
Dividends	0	0	0	0
Net Income	7 000	5 000	29 000	8 000

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	138 000	172 000	160 000	51 000
Total Tangible Assets	138 000	172 000	160 000	51 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	138 000	172 000	160 000	51 000
Stock	31 000	11 000	21 000	59 000
Total Investments	0	0	0	0
Cash, Bank	110 000	107 000	99 000	188 000
Total Current Assets	330 000	204 000	212 000	299 000
Total Assets	468 000	376 000	372 000	350 000
Total Equity	110 000	103 000	98 000	69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	118 000	80 000	59 000	16 000
Unpaid Taxes	106 000	115 000	124 000	137 000
Dividends	0	0	0	0
Other Current Debt	132 000	77 000	82 000	127 000
Total Current Debt	358 000	273 000	274 000	282 000
Total Equity and Debt	468 000	376 000	372 000	350 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,36 %	4,85 %	29,59 %	11,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,3 %	0,7 %	1,19 %	1,07 %
Current Ratio	0,92	0,75	0,77	1,06
Quick Ratio	1,01	0,78	0,84	1,34
Equity Ratio	0,24	0,27	0,26	0,2
Gross Profit Margin	45,95 %	48,39 %	44,18 %	44,29 %