PIZZA PANCETTA GREFSEN AS

0482 OSLO

Finances

Share Ownership

Return on Equity

293,67 %

Current Ratio

0,55

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 146 000	5 931 000	4 101 000	3 894 000
Net Income	−232 000	85 000	−143 000	−179 000
Total Assets	467 000	575 000	426 000	592 000
Total Equity	−79 000	153 000	68 000	211 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 146 000	5 931 000	4 101 000	3 894 000
Expenditure	6 443 000	5 822 000	4 268 000	4 141 000
Operating Profit	−297 000	109 000	−167 000	−246 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−297 000	109 000	−168 000	−246 000
Tax	−65 000	24 000	−24 000	−67 000
Net Income	−232 000	85 000	−143 000	−179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	75 000	155 000	218 000
Total Current Assets	302 000	500 000	271 000	373 000
Total Assets	467 000	575 000	426 000	592 000
Total Retained Equity	−109 000	123 000	38 000	181 000
Total Equity	−79 000	153 000	68 000	211 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	546 000	422 000	358 000	380 000
Total Equity and Debt	467 000	575 000	426 000	592 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 146 000	5 931 000	4 101 000	3 894 000
Other Income	0	0	0	0
Revenue	6 146 000	5 931 000	4 101 000	3 894 000
Cost of Goods Sold	1 346 000	1 512 000	1 106 000	946 000
Salary Costs	3 389 000	2 560 000	2 176 000	2 306 000
Depreciation	7 000	56 000	115 000	114 000
Impairment	0	0	0	0
Expenditure	6 443 000	5 822 000	4 268 000	4 141 000
Operating Profit	−297 000	109 000	−167 000	−246 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−232 000	85 000	−143 000	−179 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	20 000	68 000
Total Intangible Assets	130 000	65 000	109 000	120 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	10 000	46 000	98 000
Total Tangible Assets	35 000	10 000	46 000	98 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	165 000	75 000	155 000	218 000
Stock	34 000	64 000	58 000	0
Total Investments	0	0	0	0
Cash, Bank	67 000	395 000	63 000	253 000
Total Current Assets	302 000	500 000	271 000	373 000
Total Assets	467 000	575 000	426 000	592 000
Total Equity	−79 000	153 000	68 000	211 000
Short-Term Group Debt	0	0	−2 000	−2 000
Total Long-Term Debt	0	0	0	0
Creditors	0	6 000	−2 000	17 000
Unpaid Taxes	227 000	180 000	151 000	162 000
Dividends	0	0	0	0
Other Current Debt	319 000	236 000	211 000	216 000
Total Current Debt	546 000	422 000	358 000	380 000
Total Equity and Debt	467 000	575 000	426 000	592 000

Financial indicators	2022	2021	2020	2019
Return on Equity	293,67 %	55,56 %	−210,29 %	−84,83 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−4,83 %	1,84 %	−4,07 %	−6,32 %
Current Ratio	0,55	1,18	0,76	0,98
Quick Ratio	0,59	1,4	0,9	0,98
Equity Ratio	−0,17	0,27	0,16	0,36
Gross Profit Margin	78,1 %	74,51 %	73,03 %	75,71 %