PIZZAVINO AS

0178 OSLO

Finances

Share Ownership

Return on Equity

20,63 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 951 000	3 076 000	2 529 000	3 516 000
Net Income	125 000	374 000	−17 000	194 000
Total Assets	1 340 000	908 000	329 000	528 000
Total Equity	606 000	481 000	107 000	125 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 951 000	3 076 000	2 529 000	3 516 000
Expenditure	3 798 000	2 599 000	2 551 000	3 293 000
Operating Profit	153 000	477 000	−22 000	224 000
Financial Income	1 000	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	0	0
Earnings Before Tax	153 000	479 000	−23 000	224 000
Tax	29 000	105 000	−5 000	30 000
Net Income	125 000	374 000	−17 000	194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	517 000	0	0	4 000
Total Current Assets	822 000	908 000	329 000	523 000
Total Assets	1 340 000	908 000	329 000	528 000
Total Retained Equity	576 000	451 000	77 000	95 000
Total Equity	606 000	481 000	107 000	125 000
Total Long-Term Debt	6 000	0	0	0
Total Current Debt	728 000	427 000	221 000	403 000
Total Equity and Debt	1 340 000	908 000	329 000	528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 945 000	3 071 000	2 328 000	3 508 000
Other Income	6 000	5 000	201 000	8 000
Revenue	3 951 000	3 076 000	2 529 000	3 516 000
Cost of Goods Sold	1 004 000	703 000	563 000	904 000
Salary Costs	1 676 000	1 039 000	1 254 000	1 561 000
Depreciation	41 000	0	4 000	21 000
Impairment	0	0	0	0
Expenditure	3 798 000	2 599 000	2 551 000	3 293 000
Operating Profit	153 000	477 000	−22 000	224 000
Financial Income	1 000	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	0	0
Dividends	0	0	0	0
Net Income	125 000	374 000	−17 000	194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	370 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	148 000	0	0	4 000
Total Tangible Assets	517 000	0	0	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	517 000	0	0	4 000
Stock	38 000	27 000	21 000	35 000
Total Investments	0	0	0	0
Cash, Bank	687 000	880 000	249 000	489 000
Total Current Assets	822 000	908 000	329 000	523 000
Total Assets	1 340 000	908 000	329 000	528 000
Total Equity	606 000	481 000	107 000	125 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	0	0	0
Creditors	263 000	39 000	52 000	51 000
Unpaid Taxes	105 000	121 000	36 000	160 000
Dividends	0	0	0	0
Other Current Debt	337 000	161 000	133 000	161 000
Total Current Debt	728 000	427 000	221 000	403 000
Total Equity and Debt	1 340 000	908 000	329 000	528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,63 %	77,75 %	−15,89 %	155,2 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	3,87 %	15,51 %	−0,87 %	6,37 %
Current Ratio	1,13	2,13	1,49	1,3
Quick Ratio	1,19	2,27	1,65	1,42
Equity Ratio	0,45	0,53	0,33	0,24
Gross Profit Margin	74,59 %	77,15 %	77,74 %	74,29 %