BESTPIZZA AS

3772 KRAGERØ

Finances

Share Ownership

Return on Equity

24 %

Current Ratio

1,5

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 872 000	4 766 000	4 547 000	3 956 000
Net Income	120 000	119 000	210 000	158 000
Total Assets	1 182 000	1 114 000	1 059 000	546 000
Total Equity	500 000	380 000	261 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 872 000	4 766 000	4 547 000	3 956 000
Expenditure	4 705 000	4 598 000	4 299 000	3 794 000
Operating Profit	167 000	168 000	248 000	163 000
Financial Income	−1 000	0	0	1 000
Financial Costs	12 000	16 000	2 000	5 000
Financial Balance	−13 000	−16 000	−2 000	−4 000
Earnings Before Tax	154 000	152 000	246 000	158 000
Tax	34 000	34 000	36 000	0
Net Income	120 000	119 000	210 000	158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	379 000	348 000	409 000	201 000
Total Current Assets	803 000	766 000	650 000	345 000
Total Assets	1 182 000	1 114 000	1 059 000	546 000
Total Retained Equity	411 000	291 000	172 000	28 000
Total Equity	500 000	380 000	261 000	117 000
Total Long-Term Debt	147 000	174 000	198 000	0
Total Current Debt	535 000	560 000	599 000	429 000
Total Equity and Debt	1 182 000	1 114 000	1 059 000	546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 872 000	4 766 000	4 547 000	3 956 000
Other Income	0	0	0	0
Revenue	4 872 000	4 766 000	4 547 000	3 956 000
Cost of Goods Sold	1 408 000	1 375 000	1 327 000	1 165 000
Salary Costs	1 933 000	1 893 000	1 790 000	1 523 000
Depreciation	99 000	72 000	31 000	25 000
Impairment	0	0	0	0
Expenditure	4 705 000	4 598 000	4 299 000	3 794 000
Operating Profit	167 000	168 000	248 000	163 000
Financial Income	−1 000	0	0	1 000
Financial Costs	12 000	16 000	2 000	5 000
Financial Balance	−13 000	−16 000	−2 000	−4 000
Dividends	0	0	0	0
Net Income	120 000	119 000	210 000	158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	36 000	44 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	334 000	280 000	367 000	146 000
Total Tangible Assets	370 000	324 000	367 000	146 000
Total Fiancial Fixed Assets	10 000	25 000	42 000	55 000
Total Fixed Assets	379 000	348 000	409 000	201 000
Stock	107 000	51 000	72 000	73 000
Total Investments	0	0	0	0
Cash, Bank	615 000	643 000	396 000	127 000
Total Current Assets	803 000	766 000	650 000	345 000
Total Assets	1 182 000	1 114 000	1 059 000	546 000
Total Equity	500 000	380 000	261 000	117 000
Short-Term Group Debt	0	0	84 000	0
Total Long-Term Debt	147 000	174 000	198 000	0
Creditors	137 000	151 000	228 000	177 000
Unpaid Taxes	158 000	185 000	114 000	103 000
Dividends	0	0	0	0
Other Current Debt	203 000	190 000	172 000	149 000
Total Current Debt	535 000	560 000	599 000	429 000
Total Equity and Debt	1 182 000	1 114 000	1 059 000	546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24 %	31,32 %	80,46 %	135,04 %
Debt-to-Equity Ratio	0,29	0,46	0,76	0
Operating Profit Margin	3,43 %	3,52 %	5,45 %	4,12 %
Current Ratio	1,5	1,37	1,09	0,8
Quick Ratio	1,88	1,5	1,23	0,97
Equity Ratio	0,42	0,34	0,25	0,21
Gross Profit Margin	71,1 %	71,15 %	70,82 %	70,55 %