BABYLON PIZZA VESTBY AS

1540 VESTBY

Finances

Share Ownership

Return on Equity

41,77 %

Current Ratio

1,88

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 211 000	9 507 000	7 402 000	7 423 000
Net Income	391 000	823 000	398 000	895 000
Total Assets	1 990 000	2 378 000	1 791 000	2 421 000
Total Equity	936 000	964 000	1 041 000	1 093 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 211 000	9 507 000	7 402 000	7 423 000
Expenditure	9 659 000	8 436 000	6 869 000	6 239 000
Operating Profit	552 000	1 072 000	533 000	1 183 000
Financial Income	0	1 000	0	1 000
Financial Costs	50 000	22 000	21 000	30 000
Financial Balance	−50 000	−21 000	−21 000	−29 000
Earnings Before Tax	502 000	1 051 000	512 000	1 155 000
Tax	112 000	227 000	114 000	260 000
Net Income	391 000	823 000	398 000	895 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	25 000	35 000	231 000
Total Current Assets	1 975 000	2 353 000	1 756 000	2 189 000
Total Assets	1 990 000	2 378 000	1 791 000	2 421 000
Total Retained Equity	906 000	934 000	1 011 000	1 063 000
Total Equity	936 000	964 000	1 041 000	1 093 000
Total Long-Term Debt	5 000	358 000	0	155 000
Total Current Debt	1 049 000	1 056 000	750 000	1 173 000
Total Equity and Debt	1 990 000	2 378 000	1 791 000	2 421 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 183 000	9 413 000	7 229 000	7 348 000
Other Income	28 000	94 000	173 000	75 000
Revenue	10 211 000	9 507 000	7 402 000	7 423 000
Cost of Goods Sold	3 748 000	3 543 000	3 130 000	2 903 000
Salary Costs	3 917 000	3 467 000	2 465 000	2 229 000
Depreciation	10 000	10 000	36 000	89 000
Impairment	0	0	0	0
Expenditure	9 659 000	8 436 000	6 869 000	6 239 000
Operating Profit	552 000	1 072 000	533 000	1 183 000
Financial Income	0	1 000	0	1 000
Financial Costs	50 000	22 000	21 000	30 000
Financial Balance	−50 000	−21 000	−21 000	−29 000
Dividends	419 000	0	0	0
Net Income	391 000	823 000	398 000	895 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	25 000	35 000	231 000
Total Tangible Assets	15 000	25 000	35 000	231 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 000	25 000	35 000	231 000
Stock	139 000	178 000	126 000	90 000
Total Investments	0	0	0	0
Cash, Bank	1 173 000	1 814 000	1 575 000	1 805 000
Total Current Assets	1 975 000	2 353 000	1 756 000	2 189 000
Total Assets	1 990 000	2 378 000	1 791 000	2 421 000
Total Equity	936 000	964 000	1 041 000	1 093 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	358 000	0	155 000
Creditors	445 000	258 000	196 000	530 000
Unpaid Taxes	170 000	287 000	234 000	170 000
Dividends	419 000	0	0	0
Other Current Debt	321 000	284 000	206 000	206 000
Total Current Debt	1 049 000	1 056 000	750 000	1 173 000
Total Equity and Debt	1 990 000	2 378 000	1 791 000	2 421 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,77 %	85,37 %	38,23 %	81,88 %
Debt-to-Equity Ratio	0,01	0,37	0	0,14
Operating Profit Margin	5,41 %	11,28 %	7,2 %	15,94 %
Current Ratio	1,88	2,23	2,34	1,87
Quick Ratio	2,17	2,68	2,81	2,02
Equity Ratio	0,47	0,41	0,58	0,45
Gross Profit Margin	63,29 %	62,73 %	57,71 %	60,89 %