VIGRESTAD PIZZA AS

4362 VIGRESTAD

Finances

Share Ownership

Return on Equity

201,96 %

Current Ratio

0,86

Debt-to-Equity Ratio

5,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 643 000	5 551 000	5 094 000	4 997 000
Net Income	103 000	−171 000	10 000	−11 000
Total Assets	934 000	870 000	1 126 000	984 000
Total Equity	51 000	−52 000	119 000	108 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 643 000	5 551 000	5 094 000	4 997 000
Expenditure	5 504 000	5 729 000	5 044 000	4 980 000
Operating Profit	139 000	−178 000	50 000	16 000
Financial Income	1 000	0	0	1 000
Financial Costs	23 000	26 000	37 000	28 000
Financial Balance	−22 000	−26 000	−37 000	−27 000
Earnings Before Tax	117 000	−204 000	13 000	−11 000
Tax	14 000	−33 000	2 000	0
Net Income	103 000	−171 000	10 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	408 000	444 000	722 000	627 000
Total Current Assets	526 000	426 000	404 000	357 000
Total Assets	934 000	870 000	1 126 000	984 000
Total Retained Equity	−49 000	−152 000	19 000	8 000
Total Equity	51 000	−52 000	119 000	108 000
Total Long-Term Debt	273 000	370 000	510 000	370 000
Total Current Debt	609 000	552 000	497 000	505 000
Total Equity and Debt	934 000	870 000	1 126 000	984 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 633 000	5 539 000	5 087 000	4 996 000
Other Income	10 000	11 000	6 000	2 000
Revenue	5 643 000	5 551 000	5 094 000	4 997 000
Cost of Goods Sold	1 694 000	1 690 000	1 495 000	1 539 000
Salary Costs	2 283 000	2 446 000	2 229 000	2 178 000
Depreciation	106 000	102 000	101 000	101 000
Impairment	0	0	0	0
Expenditure	5 504 000	5 729 000	5 044 000	4 980 000
Operating Profit	139 000	−178 000	50 000	16 000
Financial Income	1 000	0	0	1 000
Financial Costs	23 000	26 000	37 000	28 000
Financial Balance	−22 000	−26 000	−37 000	−27 000
Dividends	0	0	0	0
Net Income	103 000	−171 000	10 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	144 000	142 000	174 000	207 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	264 000	302 000	348 000	416 000
Total Tangible Assets	408 000	444 000	522 000	623 000
Total Fiancial Fixed Assets	0	0	200 000	4 000
Total Fixed Assets	408 000	444 000	722 000	627 000
Stock	79 000	90 000	106 000	83 000
Total Investments	0	0	0	0
Cash, Bank	402 000	301 000	234 000	220 000
Total Current Assets	526 000	426 000	404 000	357 000
Total Assets	934 000	870 000	1 126 000	984 000
Total Equity	51 000	−52 000	119 000	108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	273 000	370 000	510 000	370 000
Creditors	158 000	153 000	161 000	168 000
Unpaid Taxes	96 000	132 000	118 000	127 000
Dividends	0	0	0	0
Other Current Debt	356 000	268 000	214 000	210 000
Total Current Debt	609 000	552 000	497 000	505 000
Total Equity and Debt	934 000	870 000	1 126 000	984 000

Financial indicators	2022	2021	2020	2019
Return on Equity	201,96 %	328,85 %	8,4 %	−10,19 %
Debt-to-Equity Ratio	5,35	−7,12	4,29	3,43
Operating Profit Margin	2,46 %	−3,21 %	0,98 %	0,32 %
Current Ratio	0,86	0,77	0,81	0,71
Quick Ratio	0,99	0,92	1,03	0,85
Equity Ratio	0,05	−0,06	0,11	0,11
Gross Profit Margin	69,98 %	69,56 %	70,65 %	69,2 %