ØJ PIZZA AS

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

−10,55 %

Current Ratio

0,87

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 044 000	4 627 000	4 282 000	3 858 000
Net Income	−23 000	216 000	153 000	−23 000
Total Assets	869 000	904 000	733 000	691 000
Total Equity	218 000	241 000	25 000	−128 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 044 000	4 627 000	4 282 000	3 858 000
Expenditure	5 061 000	4 385 000	4 101 000	3 845 000
Operating Profit	−18 000	243 000	180 000	14 000
Financial Income	0	6 000	0	0
Financial Costs	11 000	13 000	26 000	37 000
Financial Balance	−11 000	−7 000	−26 000	−37 000
Earnings Before Tax	−29 000	237 000	153 000	−23 000
Tax	−6 000	20 000	0	0
Net Income	−23 000	216 000	153 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	329 000	425 000	458 000	506 000
Total Current Assets	539 000	479 000	275 000	186 000
Total Assets	869 000	904 000	733 000	691 000
Total Retained Equity	18 000	41 000	−169 000	−322 000
Total Equity	218 000	241 000	25 000	−128 000
Total Long-Term Debt	28 000	88 000	142 000	261 000
Total Current Debt	622 000	574 000	565 000	558 000
Total Equity and Debt	869 000	904 000	733 000	691 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 044 000	4 627 000	4 282 000	3 858 000
Other Income	0	1 000	0	0
Revenue	5 044 000	4 627 000	4 282 000	3 858 000
Cost of Goods Sold	1 556 000	1 334 000	1 287 000	1 141 000
Salary Costs	2 008 000	1 704 000	1 621 000	1 550 000
Depreciation	95 000	89 000	75 000	74 000
Impairment	0	0	0	0
Expenditure	5 061 000	4 385 000	4 101 000	3 845 000
Operating Profit	−18 000	243 000	180 000	14 000
Financial Income	0	6 000	0	0
Financial Costs	11 000	13 000	26 000	37 000
Financial Balance	−11 000	−7 000	−26 000	−37 000
Dividends	0	0	0	0
Net Income	−23 000	216 000	153 000	−23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	65 000	81 000	97 000	84 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	229 000	309 000	326 000	387 000
Total Tangible Assets	294 000	390 000	423 000	471 000
Total Fiancial Fixed Assets	35 000	35 000	35 000	35 000
Total Fixed Assets	329 000	425 000	458 000	506 000
Stock	95 000	62 000	77 000	50 000
Total Investments	0	0	0	0
Cash, Bank	302 000	338 000	155 000	117 000
Total Current Assets	539 000	479 000	275 000	186 000
Total Assets	869 000	904 000	733 000	691 000
Total Equity	218 000	241 000	25 000	−128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 000	88 000	142 000	261 000
Creditors	267 000	254 000	302 000	293 000
Unpaid Taxes	136 000	123 000	105 000	110 000
Dividends	0	0	0	0
Other Current Debt	219 000	197 000	158 000	155 000
Total Current Debt	622 000	574 000	565 000	558 000
Total Equity and Debt	869 000	904 000	733 000	691 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,55 %	89,63 %	612 %	17,97 %
Debt-to-Equity Ratio	0,13	0,37	5,68	−2,04
Operating Profit Margin	−0,36 %	5,25 %	4,2 %	0,36 %
Current Ratio	0,87	0,83	0,49	0,33
Quick Ratio	1,02	0,94	0,56	0,37
Equity Ratio	0,25	0,27	0,03	−0,19
Gross Profit Margin	69,15 %	71,17 %	69,94 %	70,43 %