PIZZAHUSET BØMLO AS

5430 BREMNES

Finances

Share Ownership

Return on Equity

154,58 %

Current Ratio

0,41

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 704 000	6 327 000	6 030 000	5 622 000
Net Income	439 000	18 000	309 000	285 000
Total Assets	1 665 000	1 472 000	1 306 000	1 001 000
Total Equity	284 000	157 000	457 000	224 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 704 000	6 327 000	6 030 000	5 622 000
Expenditure	6 149 000	6 238 000	5 658 000	5 301 000
Operating Profit	555 000	65 000	397 000	346 000
Financial Income	3 000	1 000	2 000	0
Financial Costs	5 000	4 000	1 000	5 000
Financial Balance	−2 000	−3 000	1 000	−5 000
Earnings Before Tax	552 000	61 000	397 000	342 000
Tax	113 000	44 000	88 000	57 000
Net Income	439 000	18 000	309 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 113 000	902 000	744 000	609 000
Total Current Assets	552 000	570 000	563 000	392 000
Total Assets	1 665 000	1 472 000	1 306 000	1 001 000
Total Retained Equity	260 000	133 000	433 000	200 000
Total Equity	284 000	157 000	457 000	224 000
Total Long-Term Debt	19 000	26 000	30 000	29 000
Total Current Debt	1 361 000	1 289 000	819 000	749 000
Total Equity and Debt	1 665 000	1 472 000	1 306 000	1 001 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 704 000	6 327 000	6 030 000	5 622 000
Other Income	0	0	0	0
Revenue	6 704 000	6 327 000	6 030 000	5 622 000
Cost of Goods Sold	1 927 000	1 784 000	1 736 000	1 744 000
Salary Costs	2 063 000	2 311 000	2 002 000	1 880 000
Depreciation	107 000	104 000	101 000	44 000
Impairment	0	0	0	0
Expenditure	6 149 000	6 238 000	5 658 000	5 301 000
Operating Profit	555 000	65 000	397 000	346 000
Financial Income	3 000	1 000	2 000	0
Financial Costs	5 000	4 000	1 000	5 000
Financial Balance	−2 000	−3 000	1 000	−5 000
Dividends	0	0	0	0
Net Income	439 000	18 000	309 000	285 000

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	419 000	490 000	569 000	609 000
Total Tangible Assets	419 000	490 000	569 000	609 000
Total Fiancial Fixed Assets	694 000	412 000	174 000	0
Total Fixed Assets	1 113 000	902 000	744 000	609 000
Stock	75 000	76 000	100 000	75 000
Total Investments	0	0	0	0
Cash, Bank	393 000	205 000	402 000	238 000
Total Current Assets	552 000	570 000	563 000	392 000
Total Assets	1 665 000	1 472 000	1 306 000	1 001 000
Total Equity	284 000	157 000	457 000	224 000
Short-Term Group Debt	788 000	547 000	0	0
Total Long-Term Debt	19 000	26 000	30 000	29 000
Creditors	179 000	335 000	392 000	364 000
Unpaid Taxes	132 000	149 000	130 000	95 000
Dividends	0	0	0	0
Other Current Debt	230 000	258 000	210 000	262 000
Total Current Debt	1 361 000	1 289 000	819 000	749 000
Total Equity and Debt	1 665 000	1 472 000	1 306 000	1 001 000

Financial indicators	2022	2021	2020	2019
Return on Equity	154,58 %	11,46 %	67,61 %	127,23 %
Debt-to-Equity Ratio	0,07	0,17	0,07	0,13
Operating Profit Margin	8,28 %	1,03 %	6,58 %	6,15 %
Current Ratio	0,41	0,44	0,69	0,52
Quick Ratio	0,43	0,47	0,78	0,58
Equity Ratio	0,17	0,11	0,35	0,22
Gross Profit Margin	71,26 %	71,8 %	71,21 %	68,98 %