LANDÅS PIZZA AS

5097 BERGEN

Finances

Share Ownership

Return on Equity

115,75 %

Current Ratio

1,32

Debt-to-Equity Ratio

0,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 700 000	5 467 000	4 435 000	3 664 000
Net Income	588 000	520 000	466 000	−474 000
Total Assets	2 347 000	1 575 000	1 201 000	1 036 000
Total Equity	508 000	620 000	100 000	−2 152 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 700 000	5 467 000	4 435 000	3 664 000
Expenditure	6 111 000	4 936 000	3 954 000	4 100 000
Operating Profit	590 000	531 000	480 000	−435 000
Financial Income	0	1 000	1 000	0
Financial Costs	2 000	12 000	15 000	40 000
Financial Balance	−2 000	−11 000	−14 000	−40 000
Earnings Before Tax	588 000	520 000	466 000	−474 000
Tax	0	0	0	0
Net Income	588 000	520 000	466 000	−474 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	467 000	519 000	582 000	557 000
Total Current Assets	1 881 000	1 056 000	618 000	480 000
Total Assets	2 347 000	1 575 000	1 201 000	1 036 000
Total Retained Equity	483 000	595 000	76 000	−2 246 000
Total Equity	508 000	620 000	100 000	−2 152 000
Total Long-Term Debt	411 000	310 000	100 000	2 660 000
Total Current Debt	1 428 000	645 000	1 001 000	528 000
Total Equity and Debt	2 347 000	1 575 000	1 201 000	1 036 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 700 000	5 465 000	4 435 000	3 664 000
Other Income	0	2 000	0	0
Revenue	6 700 000	5 467 000	4 435 000	3 664 000
Cost of Goods Sold	1 895 000	1 558 000	1 294 000	1 116 000
Salary Costs	2 255 000	1 843 000	1 529 000	1 841 000
Depreciation	149 000	129 000	−26 000	100 000
Impairment	0	0	0	0
Expenditure	6 111 000	4 936 000	3 954 000	4 100 000
Operating Profit	590 000	531 000	480 000	−435 000
Financial Income	0	1 000	1 000	0
Financial Costs	2 000	12 000	15 000	40 000
Financial Balance	−2 000	−11 000	−14 000	−40 000
Dividends	700 000	0	429 000	0
Net Income	588 000	520 000	466 000	−474 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	334 000	458 000	0	0
Machinery and Plant Facilities	33 000	52 000	0	0
Fixtures	100 000	0	582 000	557 000
Total Tangible Assets	467 000	510 000	582 000	557 000
Total Fiancial Fixed Assets	0	9 000	0	0
Total Fixed Assets	467 000	519 000	582 000	557 000
Stock	108 000	92 000	73 000	84 000
Total Investments	0	0	0	0
Cash, Bank	1 608 000	830 000	422 000	309 000
Total Current Assets	1 881 000	1 056 000	618 000	480 000
Total Assets	2 347 000	1 575 000	1 201 000	1 036 000
Total Equity	508 000	620 000	100 000	−2 152 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	411 000	310 000	100 000	2 660 000
Creditors	293 000	242 000	249 000	242 000
Unpaid Taxes	158 000	144 000	111 000	103 000
Dividends	700 000	0	429 000	0
Other Current Debt	277 000	259 000	212 000	183 000
Total Current Debt	1 428 000	645 000	1 001 000	528 000
Total Equity and Debt	2 347 000	1 575 000	1 201 000	1 036 000

Financial indicators	2022	2021	2020	2019
Return on Equity	115,75 %	83,87 %	466 %	22,03 %
Debt-to-Equity Ratio	0,81	0,5	1	−1,24
Operating Profit Margin	8,81 %	9,71 %	10,82 %	−11,87 %
Current Ratio	1,32	1,64	0,62	0,91
Quick Ratio	1,43	1,91	0,67	1,08
Equity Ratio	0,22	0,39	0,08	−2,08
Gross Profit Margin	71,72 %	71,5 %	70,82 %	69,54 %