PIZZAWOOD OG PASTA AS

5115 ULSET

Finances

Share Ownership

Return on Equity

6,15 %

Current Ratio

0,16

Debt-to-Equity Ratio

−0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 213 000	3 613 000	2 633 000	1 309 000
Net Income	−111 000	−205 000	−78 000	−758 000
Total Assets	663 000	614 000	433 000	344 000
Total Equity	−1 806 000	−1 695 000	−1 490 000	−1 412 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 213 000	3 613 000	2 633 000	1 309 000
Expenditure	3 307 000	3 802 000	2 711 000	2 064 000
Operating Profit	−95 000	−189 000	−78 000	−755 000
Financial Income	0	0	1 000	0
Financial Costs	16 000	16 000	0	3 000
Financial Balance	−16 000	−16 000	1 000	−3 000
Earnings Before Tax	−111 000	−205 000	−78 000	−758 000
Tax	0	0	0	0
Net Income	−111 000	−205 000	−78 000	−758 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	298 000	364 000	134 000	177 000
Total Current Assets	365 000	250 000	299 000	166 000
Total Assets	663 000	614 000	433 000	344 000
Total Retained Equity	−1 836 000	−1 725 000	−1 520 000	−1 442 000
Total Equity	−1 806 000	−1 695 000	−1 490 000	−1 412 000
Total Long-Term Debt	202 000	252 000	0	0
Total Current Debt	2 268 000	2 057 000	1 923 000	1 755 000
Total Equity and Debt	663 000	614 000	433 000	344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 185 000	3 538 000	2 533 000	1 309 000
Other Income	28 000	75 000	100 000	0
Revenue	3 213 000	3 613 000	2 633 000	1 309 000
Cost of Goods Sold	1 053 000	1 257 000	908 000	517 000
Salary Costs	1 081 000	1 262 000	883 000	653 000
Depreciation	65 000	89 000	43 000	29 000
Impairment	0	0	0	0
Expenditure	3 307 000	3 802 000	2 711 000	2 064 000
Operating Profit	−95 000	−189 000	−78 000	−755 000
Financial Income	0	0	1 000	0
Financial Costs	16 000	16 000	0	3 000
Financial Balance	−16 000	−16 000	1 000	−3 000
Dividends	0	0	0	0
Net Income	−111 000	−205 000	−78 000	−758 000

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	298 000	364 000	134 000	177 000
Total Tangible Assets	298 000	364 000	134 000	177 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	298 000	364 000	134 000	177 000
Stock	58 000	58 000	58 000	16 000
Total Investments	0	0	0	0
Cash, Bank	185 000	187 000	123 000	148 000
Total Current Assets	365 000	250 000	299 000	166 000
Total Assets	663 000	614 000	433 000	344 000
Total Equity	−1 806 000	−1 695 000	−1 490 000	−1 412 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	202 000	252 000	0	0
Creditors	324 000	92 000	29 000	32 000
Unpaid Taxes	257 000	121 000	178 000	50 000
Dividends	0	0	0	0
Other Current Debt	1 687 000	1 844 000	1 715 000	1 674 000
Total Current Debt	2 268 000	2 057 000	1 923 000	1 755 000
Total Equity and Debt	663 000	614 000	433 000	344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,15 %	12,09 %	5,23 %	53,68 %
Debt-to-Equity Ratio	−0,11	−0,15	−0	−0
Operating Profit Margin	−2,96 %	−5,23 %	−2,96 %	−57,68 %
Current Ratio	0,16	0,12	0,16	0,09
Quick Ratio	0,17	0,13	0,16	0,1
Equity Ratio	−2,72	−2,76	−3,44	−4,1
Gross Profit Margin	67,23 %	65,21 %	65,51 %	60,5 %