JACOB PIZZA AS

5412 STORD

Finances

Share Ownership

Return on Equity

−79,41 %

Current Ratio

1,2

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 043 000	4 855 000	47 000	456 000
Net Income	−621 000	−751 000	−387 000	−414 000
Total Assets	2 674 000	782 000	861 000	608 000
Total Equity	782 000	−1 069 000	82 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 043 000	4 855 000	47 000	456 000
Expenditure	7 648 000	5 599 000	566 000	902 000
Operating Profit	−605 000	−745 000	−519 000	−445 000
Financial Income	0	1 000	0	0
Financial Costs	16 000	7 000	0	2 000
Financial Balance	−16 000	−6 000	0	−2 000
Earnings Before Tax	−621 000	−751 000	−519 000	−447 000
Tax	0	0	−132 000	−33 000
Net Income	−621 000	−751 000	−387 000	−414 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	651 000	702 000	240 000	353 000
Total Current Assets	2 022 000	80 000	621 000	255 000
Total Assets	2 674 000	782 000	861 000	608 000
Total Retained Equity	−2 261 000	−1 640 000	−577 000	−1 045 000
Total Equity	782 000	−1 069 000	82 000	2 000
Total Long-Term Debt	203 000	−16 000	0	0
Total Current Debt	1 689 000	1 867 000	779 000	606 000
Total Equity and Debt	2 674 000	782 000	861 000	608 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 043 000	4 855 000	47 000	299 000
Other Income	0	0	0	157 000
Revenue	7 043 000	4 855 000	47 000	456 000
Cost of Goods Sold	2 576 000	2 022 000	44 000	156 000
Salary Costs	2 838 000	1 979 000	−13 000	119 000
Depreciation	296 000	237 000	113 000	113 000
Impairment	0	0	0	0
Expenditure	7 648 000	5 599 000	566 000	902 000
Operating Profit	−605 000	−745 000	−519 000	−445 000
Financial Income	0	1 000	0	0
Financial Costs	16 000	7 000	0	2 000
Financial Balance	−16 000	−6 000	0	−2 000
Dividends	0	0	0	0
Net Income	−621 000	−751 000	−387 000	−414 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	233 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	388 000	672 000	240 000	353 000
Total Tangible Assets	388 000	672 000	240 000	353 000
Total Fiancial Fixed Assets	30 000	30 000	0	0
Total Fixed Assets	651 000	702 000	240 000	353 000
Stock	63 000	75 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 213 000	181 000	0	1 000
Total Current Assets	2 022 000	80 000	621 000	255 000
Total Assets	2 674 000	782 000	861 000	608 000
Total Equity	782 000	−1 069 000	82 000	2 000
Short-Term Group Debt	0	138 000	178 000	53 000
Total Long-Term Debt	203 000	−16 000	0	0
Creditors	851 000	1 404 000	584 000	539 000
Unpaid Taxes	182 000	202 000	4 000	5 000
Dividends	0	0	0	0
Other Current Debt	656 000	124 000	13 000	10 000
Total Current Debt	1 689 000	1 867 000	779 000	606 000
Total Equity and Debt	2 674 000	782 000	861 000	608 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−79,41 %	70,25 %	−471,95 %	−20 700 %
Debt-to-Equity Ratio	0,26	0,01	0	0
Operating Profit Margin	−8,59 %	−15,35 %	−1 104,26 %	−97,59 %
Current Ratio	1,2	0,04	0,8	0,42
Quick Ratio	1,24	0,04	0,8	0,42
Equity Ratio	0,29	−1,37	0,1	0
Gross Profit Margin	63,42 %	58,35 %	6,38 %	65,79 %