GRORUD PIZZA AS

0479 OSLO

Finances

Share Ownership

Return on Equity

1 893,22 %

Current Ratio

1,12

Debt-to-Equity Ratio

72,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 007 000	10 770 000	10 441 000	9 161 000
Net Income	1 117 000	1 632 000	1 791 000	1 410 000
Total Assets	6 704 000	8 057 000	8 759 000	8 625 000
Total Equity	59 000	103 000	71 000	80 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 007 000	10 770 000	10 441 000	9 161 000
Expenditure	9 499 000	8 644 000	8 124 000	7 344 000
Operating Profit	1 508 000	2 126 000	2 316 000	1 818 000
Financial Income	0	0	0	1 000
Financial Costs	76 000	34 000	19 000	10 000
Financial Balance	−76 000	−34 000	−19 000	−9 000
Earnings Before Tax	1 432 000	2 092 000	2 298 000	1 808 000
Tax	315 000	460 000	506 000	398 000
Net Income	1 117 000	1 632 000	1 791 000	1 410 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 068 000	4 563 000	5 250 000	5 895 000
Total Current Assets	2 636 000	3 493 000	3 509 000	2 730 000
Total Assets	6 704 000	8 057 000	8 759 000	8 625 000
Total Retained Equity	29 000	73 000	41 000	50 000
Total Equity	59 000	103 000	71 000	80 000
Total Long-Term Debt	4 281 000	4 954 000	5 605 000	6 219 000
Total Current Debt	2 364 000	3 000 000	3 082 000	2 327 000
Total Equity and Debt	6 704 000	8 057 000	8 759 000	8 625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 007 000	10 770 000	10 441 000	9 161 000
Other Income	0	0	0	0
Revenue	11 007 000	10 770 000	10 441 000	9 161 000
Cost of Goods Sold	4 554 000	3 893 000	3 719 000	3 157 000
Salary Costs	2 888 000	2 885 000	2 660 000	2 438 000
Depreciation	700 000	687 000	684 000	670 000
Impairment	0	0	0	0
Expenditure	9 499 000	8 644 000	8 124 000	7 344 000
Operating Profit	1 508 000	2 126 000	2 316 000	1 818 000
Financial Income	0	0	0	1 000
Financial Costs	76 000	34 000	19 000	10 000
Financial Balance	−76 000	−34 000	−19 000	−9 000
Dividends	1 160 000	1 600 000	1 800 000	1 400 000
Net Income	1 117 000	1 632 000	1 791 000	1 410 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	3 816 000	4 452 000	5 088 000	5 724 000
Total Intangible Assets	3 816 000	4 452 000	5 088 000	5 724 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	252 000	111 000	162 000	171 000
Total Tangible Assets	252 000	111 000	162 000	171 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 068 000	4 563 000	5 250 000	5 895 000
Stock	154 000	281 000	122 000	121 000
Total Investments	0	0	0	0
Cash, Bank	2 412 000	2 987 000	3 331 000	2 502 000
Total Current Assets	2 636 000	3 493 000	3 509 000	2 730 000
Total Assets	6 704 000	8 057 000	8 759 000	8 625 000
Total Equity	59 000	103 000	71 000	80 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 281 000	4 954 000	5 605 000	6 219 000
Creditors	321 000	447 000	244 000	190 000
Unpaid Taxes	294 000	265 000	329 000	266 000
Dividends	1 160 000	1 600 000	1 800 000	1 400 000
Other Current Debt	250 000	226 000	240 000	205 000
Total Current Debt	2 364 000	3 000 000	3 082 000	2 327 000
Total Equity and Debt	6 704 000	8 057 000	8 759 000	8 625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 893,22 %	1 584,47 %	2 522,54 %	1 762,5 %
Debt-to-Equity Ratio	72,56	48,1	78,94	77,74
Operating Profit Margin	13,7 %	19,74 %	22,18 %	19,84 %
Current Ratio	1,12	1,16	1,14	1,17
Quick Ratio	1,19	1,28	1,19	1,24
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	58,63 %	63,85 %	64,38 %	65,54 %