STASJON PIZZA & GRILL AS

7503 STJØRDAL

Finances

Share Ownership

Return on Equity

74,66 %

Current Ratio

1,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 127 000	4 187 000	3 621 000	3 820 000
Net Income	383 000	456 000	65 000	147 000
Total Assets	948 000	1 076 000	517 000	703 000
Total Equity	513 000	130 000	74 000	9 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 127 000	4 187 000	3 621 000	3 820 000
Expenditure	4 641 000	3 604 000	3 513 000	3 642 000
Operating Profit	486 000	584 000	107 000	178 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	12 000	31 000
Financial Balance	−1 000	−3 000	−12 000	−31 000
Earnings Before Tax	486 000	581 000	96 000	147 000
Tax	103 000	125 000	31 000	0
Net Income	383 000	456 000	65 000	147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	307 000	224 000	247 000	395 000
Total Current Assets	641 000	852 000	270 000	308 000
Total Assets	948 000	1 076 000	517 000	703 000
Total Retained Equity	492 000	109 000	53 000	−12 000
Total Equity	513 000	130 000	74 000	9 000
Total Long-Term Debt	0	19 000	32 000	315 000
Total Current Debt	435 000	926 000	411 000	379 000
Total Equity and Debt	948 000	1 076 000	517 000	703 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 127 000	4 187 000	3 605 000	3 812 000
Other Income	0	0	16 000	8 000
Revenue	5 127 000	4 187 000	3 621 000	3 820 000
Cost of Goods Sold	1 967 000	1 485 000	1 224 000	1 506 000
Salary Costs	1 944 000	1 426 000	1 651 000	1 462 000
Depreciation	66 000	51 000	148 000	151 000
Impairment	0	0	0	0
Expenditure	4 641 000	3 604 000	3 513 000	3 642 000
Operating Profit	486 000	584 000	107 000	178 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	12 000	31 000
Financial Balance	−1 000	−3 000	−12 000	−31 000
Dividends	0	400 000	0	0
Net Income	383 000	456 000	65 000	147 000

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	307 000	224 000	247 000	395 000
Total Tangible Assets	307 000	224 000	247 000	395 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	307 000	224 000	247 000	395 000
Stock	44 000	46 000	43 000	46 000
Total Investments	0	0	0	0
Cash, Bank	477 000	520 000	172 000	232 000
Total Current Assets	641 000	852 000	270 000	308 000
Total Assets	948 000	1 076 000	517 000	703 000
Total Equity	513 000	130 000	74 000	9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	19 000	32 000	315 000
Creditors	44 000	119 000	91 000	135 000
Unpaid Taxes	164 000	131 000	130 000	83 000
Dividends	0	400 000	0	0
Other Current Debt	124 000	152 000	159 000	161 000
Total Current Debt	435 000	926 000	411 000	379 000
Total Equity and Debt	948 000	1 076 000	517 000	703 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,66 %	350,77 %	87,84 %	1 633,33 %
Debt-to-Equity Ratio	0	0,15	0,43	35
Operating Profit Margin	9,48 %	13,95 %	2,95 %	4,66 %
Current Ratio	1,47	0,92	0,66	0,81
Quick Ratio	1,64	0,97	0,73	0,92
Equity Ratio	0,54	0,12	0,14	0,01
Gross Profit Margin	61,63 %	64,53 %	66,2 %	60,58 %