PIZZAHOUSE AS

8009 BODØ

Finances

Share Ownership

Return on Equity

−81,86 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 795 000	5 435 000	5 199 000	1 940 000
Net Income	−167 000	389 000	−20 000	−46 000
Total Assets	539 000	935 000	365 000	192 000
Total Equity	204 000	371 000	−18 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 795 000	5 435 000	5 199 000	1 940 000
Expenditure	4 006 000	4 955 000	5 218 000	1 985 000
Operating Profit	−210 000	480 000	−19 000	−45 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	1 000	0
Financial Balance	−4 000	0	−1 000	0
Earnings Before Tax	−214 000	480 000	−20 000	−46 000
Tax	−47 000	91 000	0	0
Net Income	−167 000	389 000	−20 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	32 000	65 000	34 000
Total Current Assets	476 000	903 000	301 000	158 000
Total Assets	539 000	935 000	365 000	192 000
Total Retained Equity	174 000	341 000	−48 000	−28 000
Total Equity	204 000	371 000	−18 000	2 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	335 000	563 000	383 000	190 000
Total Equity and Debt	539 000	935 000	365 000	192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 795 000	5 435 000	5 171 000	1 601 000
Other Income	0	0	28 000	339 000
Revenue	3 795 000	5 435 000	5 199 000	1 940 000
Cost of Goods Sold	1 087 000	1 809 000	1 919 000	551 000
Salary Costs	2 022 000	2 078 000	2 265 000	948 000
Depreciation	15 000	15 000	15 000	9 000
Impairment	0	0	0	0
Expenditure	4 006 000	4 955 000	5 218 000	1 985 000
Operating Profit	−210 000	480 000	−19 000	−45 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	1 000	0
Financial Balance	−4 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	−167 000	389 000	−20 000	−46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	46 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	32 000	47 000	34 000
Total Tangible Assets	16 000	32 000	47 000	34 000
Total Fiancial Fixed Assets	0	0	18 000	0
Total Fixed Assets	63 000	32 000	65 000	34 000
Stock	74 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	288 000	841 000	293 000	158 000
Total Current Assets	476 000	903 000	301 000	158 000
Total Assets	539 000	935 000	365 000	192 000
Total Equity	204 000	371 000	−18 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	0	81 000	39 000	−3 000
Unpaid Taxes	132 000	244 000	159 000	54 000
Dividends	0	0	0	0
Other Current Debt	203 000	148 000	185 000	139 000
Total Current Debt	335 000	563 000	383 000	190 000
Total Equity and Debt	539 000	935 000	365 000	192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−81,86 %	104,85 %	111,11 %	−2 300 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−5,53 %	8,83 %	−0,37 %	−2,32 %
Current Ratio	1,42	1,6	0,79	0,83
Quick Ratio	1,82	1,6	0,79	0,83
Equity Ratio	0,38	0,4	−0,05	0,01
Gross Profit Margin	71,36 %	66,72 %	63,09 %	71,6 %