MILANO PIZZERIA TROMSØ AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

−1 362,5 %

Current Ratio

0,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 384 000	6 839 000	5 286 000	6 685 000
Net Income	−109 000	423 000	−774 000	580 000
Total Assets	1 095 000	610 000	283 000	1 211 000
Total Equity	8 000	117 000	−307 000	467 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 384 000	6 839 000	5 286 000	6 685 000
Expenditure	8 488 000	6 410 000	6 038 000	5 964 000
Operating Profit	−104 000	429 000	−752 000	722 000
Financial Income	0	0	0	0
Financial Costs	4 000	6 000	13 000	19 000
Financial Balance	−4 000	−6 000	−13 000	−19 000
Earnings Before Tax	−109 000	423 000	−764 000	704 000
Tax	0	0	9 000	123 000
Net Income	−109 000	423 000	−774 000	580 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	193 000	47 000	108 000	807 000
Total Current Assets	902 000	564 000	175 000	404 000
Total Assets	1 095 000	610 000	283 000	1 211 000
Total Retained Equity	−22 000	87 000	−337 000	437 000
Total Equity	8 000	117 000	−307 000	467 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 087 000	494 000	590 000	744 000
Total Equity and Debt	1 095 000	610 000	283 000	1 211 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 384 000	6 746 000	5 216 000	6 685 000
Other Income	0	93 000	69 000	0
Revenue	8 384 000	6 839 000	5 286 000	6 685 000
Cost of Goods Sold	3 136 000	2 517 000	1 827 000	2 049 000
Salary Costs	3 599 000	2 656 000	2 390 000	2 901 000
Depreciation	27 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	8 488 000	6 410 000	6 038 000	5 964 000
Operating Profit	−104 000	429 000	−752 000	722 000
Financial Income	0	0	0	0
Financial Costs	4 000	6 000	13 000	19 000
Financial Balance	−4 000	−6 000	−13 000	−19 000
Dividends	0	0	0	0
Net Income	−109 000	423 000	−774 000	580 000

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	170 000	47 000	0	0
Total Tangible Assets	170 000	47 000	0	0
Total Fiancial Fixed Assets	23 000	0	108 000	807 000
Total Fixed Assets	193 000	47 000	108 000	807 000
Stock	75 000	92 000	0	0
Total Investments	0	0	0	0
Cash, Bank	768 000	396 000	121 000	390 000
Total Current Assets	902 000	564 000	175 000	404 000
Total Assets	1 095 000	610 000	283 000	1 211 000
Total Equity	8 000	117 000	−307 000	467 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	157 000	84 000	95 000	153 000
Unpaid Taxes	402 000	194 000	157 000	313 000
Dividends	0	0	0	0
Other Current Debt	528 000	215 000	206 000	155 000
Total Current Debt	1 087 000	494 000	590 000	744 000
Total Equity and Debt	1 095 000	610 000	283 000	1 211 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 362,5 %	361,54 %	252,12 %	124,2 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−1,24 %	6,27 %	−14,23 %	10,8 %
Current Ratio	0,83	1,14	0,3	0,54
Quick Ratio	0,89	1,4	0,3	0,54
Equity Ratio	0,01	0,19	−1,08	0,39
Gross Profit Margin	62,6 %	63,2 %	65,44 %	69,35 %