PIZZAXPRESSEN VEST AS

1605 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−102,41 %

Current Ratio

0,98

Debt-to-Equity Ratio

8,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 673 000	4 941 000	4 066 000	3 978 000
Net Income	−85 000	97 000	−276 000	−2 000
Total Assets	1 560 000	1 128 000	521 000	699 000
Total Equity	83 000	169 000	72 000	348 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 673 000	4 941 000	4 066 000	3 978 000
Expenditure	5 736 000	4 843 000	4 342 000	3 964 000
Operating Profit	−63 000	97 000	−276 000	14 000
Financial Income	0	0	0	0
Financial Costs	23 000	1 000	0	0
Financial Balance	−23 000	−1 000	0	0
Earnings Before Tax	−85 000	97 000	−276 000	14 000
Tax	0	0	0	16 000
Net Income	−85 000	97 000	−276 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	787 000	343 000	38 000	184 000
Total Current Assets	774 000	785 000	483 000	515 000
Total Assets	1 560 000	1 128 000	521 000	699 000
Total Retained Equity	53 000	139 000	42 000	318 000
Total Equity	83 000	169 000	72 000	348 000
Total Long-Term Debt	686 000	287 000	0	0
Total Current Debt	791 000	673 000	449 000	351 000
Total Equity and Debt	1 560 000	1 128 000	521 000	699 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 657 000	4 941 000	4 063 000	3 978 000
Other Income	15 000	0	3 000	0
Revenue	5 673 000	4 941 000	4 066 000	3 978 000
Cost of Goods Sold	2 193 000	1 780 000	1 501 000	1 307 000
Salary Costs	2 549 000	2 302 000	1 889 000	1 722 000
Depreciation	155 000	32 000	179 000	175 000
Impairment	0	0	0	0
Expenditure	5 736 000	4 843 000	4 342 000	3 964 000
Operating Profit	−63 000	97 000	−276 000	14 000
Financial Income	0	0	0	0
Financial Costs	23 000	1 000	0	0
Financial Balance	−23 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	−85 000	97 000	−276 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	150 000
Total Intangible Assets	0	0	0	150 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	98 000	5 000	11 000	0
Fixtures	689 000	338 000	27 000	34 000
Total Tangible Assets	787 000	343 000	38 000	34 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	787 000	343 000	38 000	184 000
Stock	24 000	23 000	20 000	23 000
Total Investments	0	0	0	0
Cash, Bank	708 000	643 000	421 000	364 000
Total Current Assets	774 000	785 000	483 000	515 000
Total Assets	1 560 000	1 128 000	521 000	699 000
Total Equity	83 000	169 000	72 000	348 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	686 000	287 000	0	0
Creditors	122 000	76 000	34 000	18 000
Unpaid Taxes	281 000	220 000	120 000	176 000
Dividends	0	0	0	0
Other Current Debt	389 000	376 000	295 000	141 000
Total Current Debt	791 000	673 000	449 000	351 000
Total Equity and Debt	1 560 000	1 128 000	521 000	699 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−102,41 %	57,4 %	−383,33 %	−0,57 %
Debt-to-Equity Ratio	8,27	1,7	0	0
Operating Profit Margin	−1,11 %	1,96 %	−6,79 %	0,35 %
Current Ratio	0,98	1,17	1,08	1,47
Quick Ratio	1,01	1,21	1,13	1,57
Equity Ratio	0,05	0,15	0,14	0,5
Gross Profit Margin	61,34 %	63,97 %	63,08 %	67,14 %