PIZZAMANI AS

4460 MOI

Finances

Share Ownership

Return on Equity

127,45 %

Current Ratio

0,43

Debt-to-Equity Ratio

−0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 628 000	287 000	221 000	21 000
Net Income	130 000	−29 000	69 000	−76 000
Total Assets	807 000	570 000	210 000	190 000
Total Equity	102 000	−28 000	1 000	−68 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 628 000	287 000	221 000	21 000
Expenditure	1 447 000	317 000	126 000	97 000
Operating Profit	181 000	−30 000	96 000	−75 000
Financial Income	1 000	2 000	0	0
Financial Costs	2 000	5 000	7 000	1 000
Financial Balance	−1 000	−3 000	−7 000	−1 000
Earnings Before Tax	180 000	−34 000	89 000	−76 000
Tax	50 000	−4 000	20 000	0
Net Income	130 000	−29 000	69 000	−76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	500 000	179 000	103 000	136 000
Total Current Assets	307 000	391 000	106 000	54 000
Total Assets	807 000	570 000	210 000	190 000
Total Retained Equity	66 000	−64 000	−34 000	−104 000
Total Equity	102 000	−28 000	1 000	−68 000
Total Long-Term Debt	−5 000	578 000	198 000	259 000
Total Current Debt	710 000	20 000	10 000	0
Total Equity and Debt	807 000	570 000	210 000	190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 572 000	287 000	221 000	22 000
Other Income	56 000	0	0	−2 000
Revenue	1 628 000	287 000	221 000	21 000
Cost of Goods Sold	576 000	13 000	54 000	16 000
Salary Costs	382 000	0	0	0
Depreciation	5 000	25 000	33 000	43 000
Impairment	0	0	0	0
Expenditure	1 447 000	317 000	126 000	97 000
Operating Profit	181 000	−30 000	96 000	−75 000
Financial Income	1 000	2 000	0	0
Financial Costs	2 000	5 000	7 000	1 000
Financial Balance	−1 000	−3 000	−7 000	−1 000
Dividends	0	0	0	0
Net Income	130 000	−29 000	69 000	−76 000

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	0	79 000	103 000	136 000
Total Tangible Assets	0	79 000	103 000	136 000
Total Fiancial Fixed Assets	500 000	100 000	0	0
Total Fixed Assets	500 000	179 000	103 000	136 000
Stock	90 000	0	0	6 000
Total Investments	0	0	0	0
Cash, Bank	141 000	295 000	93 000	2 000
Total Current Assets	307 000	391 000	106 000	54 000
Total Assets	807 000	570 000	210 000	190 000
Total Equity	102 000	−28 000	1 000	−68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−5 000	578 000	198 000	259 000
Creditors	512 000	0	0	0
Unpaid Taxes	73 000	20 000	0	0
Dividends	0	0	0	0
Other Current Debt	69 000	0	0	0
Total Current Debt	710 000	20 000	10 000	0
Total Equity and Debt	807 000	570 000	210 000	190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	127,45 %	103,57 %	6 900 %	111,76 %
Debt-to-Equity Ratio	−0,05	−20,64	198	−3,81
Operating Profit Margin	11,12 %	−10,45 %	43,44 %	−357,14 %
Current Ratio	0,43	19,55	10,6	-
Quick Ratio	0,5	19,55	10,6	−9
Equity Ratio	0,13	−0,05	0	−0,36
Gross Profit Margin	64,62 %	95,47 %	75,57 %	23,81 %