MYRENE PIZZA INVEST AS

4847 ARENDAL

Finances

Share Ownership

Return on Equity

1 783 %

Current Ratio

0,86

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 948 000	10 896 000	11 335 000	12 869 000
Net Income	1 783 000	1 431 000	1 543 000	1 462 000
Total Assets	3 594 000	2 978 000	3 181 000	3 909 000
Total Equity	100 000	30 000	30 000	261 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 948 000	10 896 000	11 335 000	12 869 000
Expenditure	10 660 000	9 061 000	9 351 000	10 992 000
Operating Profit	2 288 000	1 835 000	1 983 000	1 877 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	0	3 000
Financial Balance	−2 000	−1 000	0	−3 000
Earnings Before Tax	2 286 000	1 834 000	1 983 000	1 874 000
Tax	503 000	403 000	439 000	413 000
Net Income	1 783 000	1 431 000	1 543 000	1 462 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	592 000	785 000	932 000	652 000
Total Current Assets	3 002 000	2 193 000	2 249 000	3 257 000
Total Assets	3 594 000	2 978 000	3 181 000	3 909 000
Total Retained Equity	70 000	0	0	231 000
Total Equity	100 000	30 000	30 000	261 000
Total Long-Term Debt	11 000	20 000	26 000	25 000
Total Current Debt	3 483 000	2 928 000	3 125 000	3 623 000
Total Equity and Debt	3 594 000	2 978 000	3 181 000	3 909 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 921 000	10 896 000	11 320 000	12 869 000
Other Income	27 000	0	15 000	0
Revenue	12 948 000	10 896 000	11 335 000	12 869 000
Cost of Goods Sold	3 621 000	2 950 000	3 095 000	3 576 000
Salary Costs	3 757 000	3 390 000	3 460 000	4 321 000
Depreciation	181 000	183 000	173 000	127 000
Impairment	0	0	0	0
Expenditure	10 660 000	9 061 000	9 351 000	10 992 000
Operating Profit	2 288 000	1 835 000	1 983 000	1 877 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	0	3 000
Financial Balance	−2 000	−1 000	0	−3 000
Dividends	0	0	0	0
Net Income	1 783 000	1 431 000	1 543 000	1 462 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	287 000	382 000	476 000	272 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	305 000	404 000	456 000	380 000
Total Tangible Assets	592 000	785 000	932 000	652 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	592 000	785 000	932 000	652 000
Stock	116 000	94 000	78 000	115 000
Total Investments	0	0	0	0
Cash, Bank	1 254 000	1 976 000	519 000	2 590 000
Total Current Assets	3 002 000	2 193 000	2 249 000	3 257 000
Total Assets	3 594 000	2 978 000	3 181 000	3 909 000
Total Equity	100 000	30 000	30 000	261 000
Short-Term Group Debt	2 196 000	1 834 000	2 213 000	1 800 000
Total Long-Term Debt	11 000	20 000	26 000	25 000
Creditors	371 000	241 000	292 000	378 000
Unpaid Taxes	286 000	273 000	266 000	307 000
Dividends	0	0	0	0
Other Current Debt	600 000	574 000	353 000	1 124 000
Total Current Debt	3 483 000	2 928 000	3 125 000	3 623 000
Total Equity and Debt	3 594 000	2 978 000	3 181 000	3 909 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 783 %	4 770 %	5 143,33 %	560,15 %
Debt-to-Equity Ratio	0,11	0,67	0,87	0,1
Operating Profit Margin	17,67 %	16,84 %	17,49 %	14,59 %
Current Ratio	0,86	0,75	0,72	0,9
Quick Ratio	0,89	0,77	0,74	0,93
Equity Ratio	0,03	0,01	0,01	0,07
Gross Profit Margin	72,03 %	72,93 %	72,7 %	72,21 %