LUNDAMO PIZZERIA AS

7232 LUNDAMO

Finances

Share Ownership

Return on Equity

35,61 %

Current Ratio

0,55

Debt-to-Equity Ratio

−3,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 159 000	5 727 000	4 658 000	4 286 000
Net Income	−73 000	60 000	154 000	−70 000
Total Assets	1 703 000	925 000	740 000	786 000
Total Equity	−205 000	−132 000	−192 000	−345 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 159 000	5 727 000	4 658 000	4 286 000
Expenditure	6 212 000	5 656 000	4 488 000	4 335 000
Operating Profit	−52 000	71 000	170 000	−49 000
Financial Income	0	0	0	0
Financial Costs	20 000	11 000	16 000	21 000
Financial Balance	−20 000	−11 000	−16 000	−21 000
Earnings Before Tax	−73 000	60 000	154 000	−70 000
Tax	0	0	0	0
Net Income	−73 000	60 000	154 000	−70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 034 000	226 000	354 000	422 000
Total Current Assets	668 000	699 000	386 000	365 000
Total Assets	1 703 000	925 000	740 000	786 000
Total Retained Equity	−235 000	−162 000	−222 000	−375 000
Total Equity	−205 000	−132 000	−192 000	−345 000
Total Long-Term Debt	687 000	126 000	148 000	170 000
Total Current Debt	1 220 000	930 000	784 000	961 000
Total Equity and Debt	1 703 000	925 000	740 000	786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 108 000	5 724 000	4 658 000	4 285 000
Other Income	51 000	3 000	0	1 000
Revenue	6 159 000	5 727 000	4 658 000	4 286 000
Cost of Goods Sold	2 041 000	1 715 000	1 524 000	1 434 000
Salary Costs	3 334 000	3 149 000	2 198 000	2 151 000
Depreciation	132 000	128 000	113 000	72 000
Impairment	0	0	0	0
Expenditure	6 212 000	5 656 000	4 488 000	4 335 000
Operating Profit	−52 000	71 000	170 000	−49 000
Financial Income	0	0	0	0
Financial Costs	20 000	11 000	16 000	21 000
Financial Balance	−20 000	−11 000	−16 000	−21 000
Dividends	0	0	0	0
Net Income	−73 000	60 000	154 000	−70 000

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	1 034 000	226 000	354 000	422 000
Total Tangible Assets	1 034 000	226 000	354 000	422 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 034 000	226 000	354 000	422 000
Stock	157 000	118 000	114 000	67 000
Total Investments	0	0	0	0
Cash, Bank	362 000	462 000	205 000	236 000
Total Current Assets	668 000	699 000	386 000	365 000
Total Assets	1 703 000	925 000	740 000	786 000
Total Equity	−205 000	−132 000	−192 000	−345 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	687 000	126 000	148 000	170 000
Creditors	483 000	322 000	268 000	468 000
Unpaid Taxes	172 000	364 000	321 000	302 000
Dividends	0	0	0	0
Other Current Debt	565 000	245 000	194 000	192 000
Total Current Debt	1 220 000	930 000	784 000	961 000
Total Equity and Debt	1 703 000	925 000	740 000	786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,61 %	−45,45 %	−80,21 %	20,29 %
Debt-to-Equity Ratio	−3,35	−0,95	−0,77	−0,49
Operating Profit Margin	−0,84 %	1,24 %	3,65 %	−1,14 %
Current Ratio	0,55	0,75	0,49	0,38
Quick Ratio	0,63	0,86	0,58	0,41
Equity Ratio	−0,12	−0,14	−0,26	−0,44
Gross Profit Margin	66,86 %	70,05 %	67,28 %	66,54 %