BJØRVIKA PIZZA AS

0656 OSLO

Finances

Share Ownership

Return on Equity

11,93 %

Current Ratio

0,47

Debt-to-Equity Ratio

−0,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 372 000	4 610 000	4 016 000	4 287 000
Net Income	−453 000	−735 000	−801 000	−845 000
Total Assets	593 000	753 000	886 000	1 271 000
Total Equity	−3 796 000	−3 343 000	−2 608 000	−1 807 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 372 000	4 610 000	4 016 000	4 287 000
Expenditure	6 702 000	5 219 000	4 686 000	5 011 000
Operating Profit	−330 000	−609 000	−669 000	−725 000
Financial Income	6 000	9 000	10 000	15 000
Financial Costs	129 000	135 000	141 000	135 000
Financial Balance	−123 000	−126 000	−131 000	−120 000
Earnings Before Tax	−453 000	−735 000	−801 000	−845 000
Tax	0	0	0	0
Net Income	−453 000	−735 000	−801 000	−845 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	292 000	436 000	665 000	835 000
Total Current Assets	301 000	316 000	221 000	436 000
Total Assets	593 000	753 000	886 000	1 271 000
Total Retained Equity	−3 890 000	−3 437 000	−2 702 000	−1 901 000
Total Equity	−3 796 000	−3 343 000	−2 608 000	−1 807 000
Total Long-Term Debt	3 745 000	3 401 000	2 977 000	2 472 000
Total Current Debt	644 000	695 000	517 000	606 000
Total Equity and Debt	593 000	753 000	886 000	1 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 372 000	4 610 000	4 016 000	4 287 000
Other Income	0	0	0	0
Revenue	6 372 000	4 610 000	4 016 000	4 287 000
Cost of Goods Sold	2 157 000	1 390 000	1 247 000	1 255 000
Salary Costs	2 267 000	1 775 000	1 692 000	1 879 000
Depreciation	150 000	150 000	150 000	150 000
Impairment	0	0	0	0
Expenditure	6 702 000	5 219 000	4 686 000	5 011 000
Operating Profit	−330 000	−609 000	−669 000	−725 000
Financial Income	6 000	9 000	10 000	15 000
Financial Costs	129 000	135 000	141 000	135 000
Financial Balance	−123 000	−126 000	−131 000	−120 000
Dividends	0	0	0	0
Net Income	−453 000	−735 000	−801 000	−845 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 000	39 000	47 000	56 000
Machinery and Plant Facilities	2 000	6 000	9 000	12 000
Fixtures	67 000	205 000	343 000	482 000
Total Tangible Assets	100 000	250 000	400 000	549 000
Total Fiancial Fixed Assets	192 000	187 000	266 000	285 000
Total Fixed Assets	292 000	436 000	665 000	835 000
Stock	79 000	73 000	69 000	71 000
Total Investments	0	0	0	0
Cash, Bank	76 000	127 000	41 000	217 000
Total Current Assets	301 000	316 000	221 000	436 000
Total Assets	593 000	753 000	886 000	1 271 000
Total Equity	−3 796 000	−3 343 000	−2 608 000	−1 807 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 745 000	3 401 000	2 977 000	2 472 000
Creditors	290 000	348 000	239 000	299 000
Unpaid Taxes	133 000	110 000	87 000	124 000
Dividends	0	0	0	0
Other Current Debt	211 000	237 000	180 000	183 000
Total Current Debt	644 000	695 000	517 000	606 000
Total Equity and Debt	593 000	753 000	886 000	1 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,93 %	21,99 %	30,71 %	46,76 %
Debt-to-Equity Ratio	−0,99	−1,02	−1,14	−1,37
Operating Profit Margin	−5,18 %	−13,21 %	−16,66 %	−16,91 %
Current Ratio	0,47	0,45	0,43	0,72
Quick Ratio	0,53	0,51	0,49	0,81
Equity Ratio	−6,4	−4,44	−2,94	−1,42
Gross Profit Margin	66,15 %	69,85 %	68,95 %	70,73 %