NØSTET PIZZA AS

5010 BERGEN

Finances

Share Ownership

Return on Equity

245,28 %

Current Ratio

0,81

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 808 000	6 802 000	5 706 000	5 345 000
Net Income	260 000	172 000	304 000	49 000
Total Assets	1 356 000	2 615 000	2 300 000	2 281 000
Total Equity	106 000	133 000	161 000	56 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 808 000	6 802 000	5 706 000	5 345 000
Expenditure	7 473 000	6 576 000	5 354 000	5 288 000
Operating Profit	335 000	225 000	352 000	57 000
Financial Income	0	0	1 000	16 000
Financial Costs	3 000	3 000	8 000	24 000
Financial Balance	−3 000	−3 000	−7 000	−8 000
Earnings Before Tax	333 000	222 000	345 000	49 000
Tax	73 000	50 000	40 000	0
Net Income	260 000	172 000	304 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	368 000	476 000	1 267 000	1 223 000
Total Current Assets	988 000	2 139 000	1 033 000	1 058 000
Total Assets	1 356 000	2 615 000	2 300 000	2 281 000
Total Retained Equity	6 000	33 000	61 000	−44 000
Total Equity	106 000	133 000	161 000	56 000
Total Long-Term Debt	26 000	1 480 000	1 392 000	1 344 000
Total Current Debt	1 224 000	1 003 000	747 000	881 000
Total Equity and Debt	1 356 000	2 615 000	2 300 000	2 281 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 808 000	6 802 000	5 703 000	5 345 000
Other Income	0	0	2 000	0
Revenue	7 808 000	6 802 000	5 706 000	5 345 000
Cost of Goods Sold	2 275 000	1 918 000	1 836 000	1 696 000
Salary Costs	2 693 000	2 337 000	1 983 000	1 786 000
Depreciation	107 000	107 000	108 000	108 000
Impairment	0	0	0	0
Expenditure	7 473 000	6 576 000	5 354 000	5 288 000
Operating Profit	335 000	225 000	352 000	57 000
Financial Income	0	0	1 000	16 000
Financial Costs	3 000	3 000	8 000	24 000
Financial Balance	−3 000	−3 000	−7 000	−8 000
Dividends	0	0	200 000	0
Net Income	260 000	172 000	304 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	146 000	189 000	232 000	274 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	221 000	285 000	350 000	415 000
Total Tangible Assets	367 000	474 000	582 000	689 000
Total Fiancial Fixed Assets	1 000	2 000	686 000	533 000
Total Fixed Assets	368 000	476 000	1 267 000	1 223 000
Stock	95 000	84 000	97 000	71 000
Total Investments	0	0	0	0
Cash, Bank	765 000	1 946 000	820 000	209 000
Total Current Assets	988 000	2 139 000	1 033 000	1 058 000
Total Assets	1 356 000	2 615 000	2 300 000	2 281 000
Total Equity	106 000	133 000	161 000	56 000
Short-Term Group Debt	368 000	494 000	0	0
Total Long-Term Debt	26 000	1 480 000	1 392 000	1 344 000
Creditors	372 000	101 000	171 000	614 000
Unpaid Taxes	149 000	160 000	126 000	44 000
Dividends	0	0	200 000	0
Other Current Debt	335 000	248 000	249 000	223 000
Total Current Debt	1 224 000	1 003 000	747 000	881 000
Total Equity and Debt	1 356 000	2 615 000	2 300 000	2 281 000

Financial indicators	2022	2021	2020	2019
Return on Equity	245,28 %	129,32 %	188,82 %	87,5 %
Debt-to-Equity Ratio	0,25	11,13	8,65	24
Operating Profit Margin	4,29 %	3,31 %	6,17 %	1,07 %
Current Ratio	0,81	2,13	1,38	1,2
Quick Ratio	0,88	2,33	1,59	1,31
Equity Ratio	0,08	0,05	0,07	0,02
Gross Profit Margin	70,86 %	71,8 %	67,82 %	68,27 %