INDRE ARNA PIZZA AS

5262 ARNATVEIT

Finances

Share Ownership

Return on Equity

35,35 %

Current Ratio

0,58

Debt-to-Equity Ratio

−1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 643 000	6 358 000	5 417 000	4 247 000
Net Income	−363 000	202 000	426 000	1 000
Total Assets	711 000	861 000	922 000	740 000
Total Equity	−1 027 000	−664 000	−865 000	−1 292 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 643 000	6 358 000	5 417 000	4 247 000
Expenditure	6 003 000	6 154 000	4 971 000	4 218 000
Operating Profit	−360 000	205 000	446 000	29 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	3 000	4 000	20 000	29 000
Financial Balance	−3 000	−3 000	−19 000	−28 000
Earnings Before Tax	−363 000	202 000	426 000	1 000
Tax	0	0	0	0
Net Income	−363 000	202 000	426 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	398 000	453 000	385 000	485 000
Total Current Assets	313 000	407 000	536 000	254 000
Total Assets	711 000	861 000	922 000	740 000
Total Retained Equity	−1 121 000	−758 000	−960 000	−1 386 000
Total Equity	−1 027 000	−664 000	−865 000	−1 292 000
Total Long-Term Debt	1 200 000	800 000	1 200 000	1 600 000
Total Current Debt	538 000	724 000	587 000	431 000
Total Equity and Debt	711 000	861 000	922 000	740 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 643 000	6 315 000	5 417 000	4 247 000
Other Income	0	43 000	0	0
Revenue	5 643 000	6 358 000	5 417 000	4 247 000
Cost of Goods Sold	1 722 000	1 810 000	1 549 000	1 221 000
Salary Costs	2 355 000	2 579 000	2 010 000	1 749 000
Depreciation	91 000	82 000	100 000	100 000
Impairment	0	0	0	0
Expenditure	6 003 000	6 154 000	4 971 000	4 218 000
Operating Profit	−360 000	205 000	446 000	29 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	3 000	4 000	20 000	29 000
Financial Balance	−3 000	−3 000	−19 000	−28 000
Dividends	0	0	0	0
Net Income	−363 000	202 000	426 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	81 000	59 000	33 000	39 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	315 000	394 000	352 000	446 000
Total Tangible Assets	397 000	453 000	385 000	485 000
Total Fiancial Fixed Assets	2 000	0	0	0
Total Fixed Assets	398 000	453 000	385 000	485 000
Stock	95 000	88 000	76 000	44 000
Total Investments	0	0	0	0
Cash, Bank	135 000	211 000	350 000	91 000
Total Current Assets	313 000	407 000	536 000	254 000
Total Assets	711 000	861 000	922 000	740 000
Total Equity	−1 027 000	−664 000	−865 000	−1 292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 200 000	800 000	1 200 000	1 600 000
Creditors	151 000	290 000	206 000	118 000
Unpaid Taxes	120 000	180 000	182 000	138 000
Dividends	0	0	0	0
Other Current Debt	267 000	254 000	198 000	175 000
Total Current Debt	538 000	724 000	587 000	431 000
Total Equity and Debt	711 000	861 000	922 000	740 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,35 %	−30,42 %	−49,25 %	−0,08 %
Debt-to-Equity Ratio	−1,17	−1,2	−1,39	−1,24
Operating Profit Margin	−6,38 %	3,22 %	8,23 %	0,68 %
Current Ratio	0,58	0,56	0,91	0,59
Quick Ratio	0,71	0,64	1,05	0,66
Equity Ratio	−1,44	−0,77	−0,94	−1,75
Gross Profit Margin	69,48 %	71,53 %	71,4 %	71,25 %