VIK PIZZA AS

3530 RØYSE

Finances

Share Ownership

Return on Equity

25,21 %

Current Ratio

1,17

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 852 000	3 718 000	3 515 000	3 617 000
Net Income	176 000	236 000	368 000	57 000
Total Assets	1 215 000	1 172 000	1 335 000	1 190 000
Total Equity	698 000	522 000	286 000	−83 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 852 000	3 718 000	3 515 000	3 617 000
Expenditure	3 622 000	3 400 000	3 062 000	3 511 000
Operating Profit	231 000	317 000	452 000	105 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	15 000	32 000	49 000
Financial Balance	−5 000	−15 000	−32 000	−48 000
Earnings Before Tax	226 000	303 000	421 000	57 000
Tax	50 000	67 000	52 000	0
Net Income	176 000	236 000	368 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	645 000	718 000	803 000	921 000
Total Current Assets	570 000	454 000	531 000	269 000
Total Assets	1 215 000	1 172 000	1 335 000	1 190 000
Total Retained Equity	604 000	427 000	191 000	−177 000
Total Equity	698 000	522 000	286 000	−83 000
Total Long-Term Debt	31 000	311 000	729 000	888 000
Total Current Debt	486 000	340 000	320 000	384 000
Total Equity and Debt	1 215 000	1 172 000	1 335 000	1 190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 852 000	3 718 000	3 515 000	3 617 000
Other Income	0	0	0	0
Revenue	3 852 000	3 718 000	3 515 000	3 617 000
Cost of Goods Sold	1 134 000	1 052 000	1 008 000	1 021 000
Salary Costs	1 518 000	1 339 000	1 162 000	1 575 000
Depreciation	135 000	127 000	124 000	124 000
Impairment	0	0	0	0
Expenditure	3 622 000	3 400 000	3 062 000	3 511 000
Operating Profit	231 000	317 000	452 000	105 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	15 000	32 000	49 000
Financial Balance	−5 000	−15 000	−32 000	−48 000
Dividends	0	0	0	0
Net Income	176 000	236 000	368 000	57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	265 000	322 000	379 000	435 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	378 000	395 000	418 000	486 000
Total Tangible Assets	643 000	716 000	797 000	921 000
Total Fiancial Fixed Assets	1 000	2 000	6 000	0
Total Fixed Assets	645 000	718 000	803 000	921 000
Stock	55 000	48 000	47 000	60 000
Total Investments	0	0	0	0
Cash, Bank	467 000	366 000	352 000	183 000
Total Current Assets	570 000	454 000	531 000	269 000
Total Assets	1 215 000	1 172 000	1 335 000	1 190 000
Total Equity	698 000	522 000	286 000	−83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 000	311 000	729 000	888 000
Creditors	121 000	73 000	76 000	131 000
Unpaid Taxes	136 000	116 000	104 000	111 000
Dividends	0	0	0	0
Other Current Debt	170 000	82 000	130 000	143 000
Total Current Debt	486 000	340 000	320 000	384 000
Total Equity and Debt	1 215 000	1 172 000	1 335 000	1 190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,21 %	45,21 %	128,67 %	−68,67 %
Debt-to-Equity Ratio	0,04	0,6	2,55	−10,7
Operating Profit Margin	6 %	8,53 %	12,86 %	2,9 %
Current Ratio	1,17	1,34	1,66	0,7
Quick Ratio	1,32	1,55	1,95	0,83
Equity Ratio	0,57	0,45	0,21	−0,07
Gross Profit Margin	70,56 %	71,71 %	71,32 %	71,77 %