CORNER PIZZA OG GRILL AS

6490 EIDE

Finances

Share Ownership

Return on Equity

13,25 %

Current Ratio

1,5

Debt-to-Equity Ratio

−1,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 247 000	2 175 000	1 996 000	2 327 000
Net Income	−82 000	−119 000	−287 000	153 000
Total Assets	898 000	707 000	687 000	454 000
Total Equity	−619 000	−413 000	−294 000	198 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 247 000	2 175 000	1 996 000	2 327 000
Expenditure	3 204 000	2 160 000	2 296 000	2 149 000
Operating Profit	43 000	15 000	−300 000	154 000
Financial Income	0	1 000	1 000	0
Financial Costs	7 000	23 000	67 000	1 000
Financial Balance	−7 000	−22 000	−66 000	−1 000
Earnings Before Tax	35 000	−7 000	−365 000	153 000
Tax	118 000	112 000	−78 000	0
Net Income	−82 000	−119 000	−287 000	153 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	465 000	574 000	625 000	0
Total Current Assets	432 000	132 000	62 000	454 000
Total Assets	898 000	707 000	687 000	454 000
Total Retained Equity	−649 000	−443 000	−324 000	168 000
Total Equity	−619 000	−413 000	−294 000	198 000
Total Long-Term Debt	1 228 000	783 000	666 000	54 000
Total Current Debt	288 000	336 000	315 000	202 000
Total Equity and Debt	898 000	707 000	687 000	454 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 194 000	1 942 000	1 996 000	2 327 000
Other Income	53 000	233 000	0	0
Revenue	3 247 000	2 175 000	1 996 000	2 327 000
Cost of Goods Sold	930 000	696 000	947 000	761 000
Salary Costs	1 331 000	536 000	583 000	929 000
Depreciation	85 000	85 000	31 000	0
Impairment	0	0	0	0
Expenditure	3 204 000	2 160 000	2 296 000	2 149 000
Operating Profit	43 000	15 000	−300 000	154 000
Financial Income	0	1 000	1 000	0
Financial Costs	7 000	23 000	67 000	1 000
Financial Balance	−7 000	−22 000	−66 000	−1 000
Dividends	0	0	0	0
Net Income	−82 000	−119 000	−287 000	153 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	234 000	268 000	300 000	0
Total Intangible Assets	234 000	268 000	378 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	231 000	306 000	247 000	0
Total Tangible Assets	231 000	306 000	247 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	465 000	574 000	625 000	0
Stock	10 000	2 000	6 000	24 000
Total Investments	0	0	0	0
Cash, Bank	421 000	124 000	55 000	430 000
Total Current Assets	432 000	132 000	62 000	454 000
Total Assets	898 000	707 000	687 000	454 000
Total Equity	−619 000	−413 000	−294 000	198 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 228 000	783 000	666 000	54 000
Creditors	108 000	126 000	124 000	89 000
Unpaid Taxes	109 000	96 000	53 000	68 000
Dividends	0	0	0	0
Other Current Debt	53 000	181 000	137 000	27 000
Total Current Debt	288 000	336 000	315 000	202 000
Total Equity and Debt	898 000	707 000	687 000	454 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,25 %	28,81 %	97,62 %	77,27 %
Debt-to-Equity Ratio	−1,98	−1,9	−2,27	0,27
Operating Profit Margin	1,32 %	0,69 %	−15,03 %	6,62 %
Current Ratio	1,5	0,39	0,2	2,25
Quick Ratio	1,55	0,4	0,2	2,55
Equity Ratio	−0,69	−0,58	−0,43	0,44
Gross Profit Margin	71,36 %	68 %	52,56 %	67,3 %