LANDGANGEN PIZZA & GRILL AS

7125 VANVIKAN

Finances

Share Ownership

Return on Equity

41,24 %

Current Ratio

0,51

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 409 000	2 161 000	285 000	0
Net Income	40 000	64 000	77 000	−105 000
Total Assets	425 000	325 000	173 000	15 000
Total Equity	97 000	57 000	−7 000	−84 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 409 000	2 161 000	285 000	0
Expenditure	2 351 000	2 086 000	208 000	105 000
Operating Profit	57 000	75 000	77 000	−105 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	56 000	75 000	77 000	−105 000
Tax	16 000	11 000	0	0
Net Income	40 000	64 000	77 000	−105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	259 000	274 000	96 000	0
Total Current Assets	166 000	51 000	78 000	15 000
Total Assets	425 000	325 000	173 000	15 000
Total Retained Equity	76 000	36 000	−28 000	−105 000
Total Equity	97 000	57 000	−7 000	−84 000
Total Long-Term Debt	2 000	3 000	0	0
Total Current Debt	326 000	265 000	180 000	99 000
Total Equity and Debt	425 000	325 000	173 000	15 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 409 000	2 161 000	270 000	0
Other Income	0	0	15 000	0
Revenue	2 409 000	2 161 000	285 000	0
Cost of Goods Sold	873 000	869 000	120 000	57 000
Salary Costs	1 052 000	876 000	0	0
Depreciation	14 000	19 000	2 000	0
Impairment	0	0	0	0
Expenditure	2 351 000	2 086 000	208 000	105 000
Operating Profit	57 000	75 000	77 000	−105 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	40 000	64 000	77 000	−105 000

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	58 000	72 000	96 000	0
Total Tangible Assets	58 000	72 000	96 000	0
Total Fiancial Fixed Assets	202 000	202 000	0	0
Total Fixed Assets	259 000	274 000	96 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	39 000	78 000	15 000
Total Current Assets	166 000	51 000	78 000	15 000
Total Assets	425 000	325 000	173 000	15 000
Total Equity	97 000	57 000	−7 000	−84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	3 000	0	0
Creditors	137 000	130 000	170 000	98 000
Unpaid Taxes	84 000	52 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	88 000	75 000	8 000	0
Total Current Debt	326 000	265 000	180 000	99 000
Total Equity and Debt	425 000	325 000	173 000	15 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,24 %	112,28 %	−1 100 %	125 %
Debt-to-Equity Ratio	0,02	0,05	−0	−0
Operating Profit Margin	2,37 %	3,47 %	27,02 %	-
Current Ratio	0,51	0,19	0,43	0,15
Quick Ratio	0,51	0,19	0,43	0,15
Equity Ratio	0,23	0,18	−0,04	−5,6
Gross Profit Margin	63,76 %	59,79 %	57,89 %	-