PIZZAPÅ123 AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

83,72 %

Current Ratio

0,18

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 321 000	1 924 000	1 127 000	845 000
Net Income	144 000	−113 000	105 000	34 000
Total Assets	474 000	376 000	262 000	197 000
Total Equity	172 000	28 000	142 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 321 000	1 924 000	1 127 000	845 000
Expenditure	2 132 000	2 058 000	988 000	808 000
Operating Profit	190 000	−134 000	138 000	37 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	2 000	1 000
Financial Balance	−4 000	−5 000	−2 000	−1 000
Earnings Before Tax	186 000	−138 000	137 000	35 000
Tax	42 000	−25 000	32 000	2 000
Net Income	144 000	−113 000	105 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	420 000	246 000	132 000	113 000
Total Current Assets	55 000	130 000	130 000	85 000
Total Assets	474 000	376 000	262 000	197 000
Total Retained Equity	142 000	−2 000	112 000	7 000
Total Equity	172 000	28 000	142 000	37 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	300 000	347 000	121 000	161 000
Total Equity and Debt	474 000	376 000	262 000	197 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 318 000	1 924 000	1 127 000	828 000
Other Income	3 000	0	0	17 000
Revenue	2 321 000	1 924 000	1 127 000	845 000
Cost of Goods Sold	614 000	638 000	429 000	293 000
Salary Costs	542 000	865 000	203 000	185 000
Depreciation	6 000	11 000	0	0
Impairment	0	0	0	0
Expenditure	2 132 000	2 058 000	988 000	808 000
Operating Profit	190 000	−134 000	138 000	37 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	2 000	1 000
Financial Balance	−4 000	−5 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	144 000	−113 000	105 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	25 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	42 000	0	0
Total Tangible Assets	24 000	42 000	0	0
Total Fiancial Fixed Assets	395 000	178 000	132 000	113 000
Total Fixed Assets	420 000	246 000	132 000	113 000
Stock	0	23 000	22 000	16 000
Total Investments	0	0	0	0
Cash, Bank	19 000	98 000	96 000	60 000
Total Current Assets	55 000	130 000	130 000	85 000
Total Assets	474 000	376 000	262 000	197 000
Total Equity	172 000	28 000	142 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	128 000	172 000	62 000	48 000
Unpaid Taxes	91 000	68 000	13 000	−40 000
Dividends	0	0	0	0
Other Current Debt	67 000	108 000	13 000	151 000
Total Current Debt	300 000	347 000	121 000	161 000
Total Equity and Debt	474 000	376 000	262 000	197 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,72 %	−403,57 %	73,94 %	91,89 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	8,19 %	−6,96 %	12,24 %	4,38 %
Current Ratio	0,18	0,37	1,07	0,53
Quick Ratio	0,18	0,4	1,31	0,59
Equity Ratio	0,36	0,07	0,54	0,19
Gross Profit Margin	73,55 %	66,84 %	61,93 %	65,33 %