SELBAK PIZZA AS

1653 SELLEBAKK

Finances

Share Ownership

Return on Equity

68,18 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 239 000	5 126 000	4 381 000	3 558 000
Net Income	135 000	−232 000	297 000	136 000
Total Assets	915 000	1 334 000	1 239 000	811 000
Total Equity	198 000	323 000	555 000	258 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 239 000	5 126 000	4 381 000	3 558 000
Expenditure	5 097 000	5 337 000	4 000 000	3 380 000
Operating Profit	143 000	−211 000	382 000	178 000
Financial Income	1 000	0	0	0
Financial Costs	9 000	21 000	1 000	14 000
Financial Balance	−8 000	−21 000	−1 000	−14 000
Earnings Before Tax	135 000	−232 000	381 000	164 000
Tax	0	0	84 000	28 000
Net Income	135 000	−232 000	297 000	136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 000	103 000	0	0
Total Current Assets	808 000	1 232 000	1 239 000	811 000
Total Assets	915 000	1 334 000	1 239 000	811 000
Total Retained Equity	168 000	293 000	525 000	228 000
Total Equity	198 000	323 000	555 000	258 000
Total Long-Term Debt	69 000	115 000	0	0
Total Current Debt	647 000	896 000	684 000	553 000
Total Equity and Debt	915 000	1 334 000	1 239 000	811 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 210 000	5 126 000	4 381 000	3 558 000
Other Income	30 000	0	0	0
Revenue	5 239 000	5 126 000	4 381 000	3 558 000
Cost of Goods Sold	1 962 000	1 864 000	1 586 000	1 153 000
Salary Costs	2 282 000	2 571 000	1 839 000	1 725 000
Depreciation	30 000	32 000	0	0
Impairment	0	0	0	0
Expenditure	5 097 000	5 337 000	4 000 000	3 380 000
Operating Profit	143 000	−211 000	382 000	178 000
Financial Income	1 000	0	0	0
Financial Costs	9 000	21 000	1 000	14 000
Financial Balance	−8 000	−21 000	−1 000	−14 000
Dividends	260 000	0	0	0
Net Income	135 000	−232 000	297 000	136 000

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	98 000	103 000	0	0
Total Tangible Assets	98 000	103 000	0	0
Total Fiancial Fixed Assets	9 000	0	0	0
Total Fixed Assets	107 000	103 000	0	0
Stock	31 000	12 000	12 000	12 000
Total Investments	0	0	0	0
Cash, Bank	759 000	1 112 000	1 227 000	788 000
Total Current Assets	808 000	1 232 000	1 239 000	811 000
Total Assets	915 000	1 334 000	1 239 000	811 000
Total Equity	198 000	323 000	555 000	258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	69 000	115 000	0	0
Creditors	202 000	105 000	28 000	37 000
Unpaid Taxes	138 000	363 000	184 000	165 000
Dividends	260 000	0	0	0
Other Current Debt	306 000	428 000	388 000	323 000
Total Current Debt	647 000	896 000	684 000	553 000
Total Equity and Debt	915 000	1 334 000	1 239 000	811 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,18 %	−71,83 %	53,51 %	52,71 %
Debt-to-Equity Ratio	0,35	0,36	0	0
Operating Profit Margin	2,73 %	−4,12 %	8,72 %	5 %
Current Ratio	1,25	1,38	1,81	1,47
Quick Ratio	1,31	1,39	1,84	1,5
Equity Ratio	0,22	0,24	0,45	0,32
Gross Profit Margin	62,55 %	63,64 %	63,8 %	67,59 %