FROMRITOPPEN PIZZERIA AS

5314 KJERRGARDEN

Finances

Share Ownership

Return on Equity

94,02 %

Current Ratio

1,27

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 990 000	1 541 000	1 435 000	1 828 000
Net Income	110 000	59 000	101 000	−91 000
Total Assets	363 000	208 000	107 000	58 000
Total Equity	117 000	6 000	−53 000	−154 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 990 000	1 541 000	1 435 000	1 828 000
Expenditure	1 825 000	1 474 000	1 350 000	1 938 000
Operating Profit	144 000	67 000	103 000	−90 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	2 000	1 000
Financial Balance	−1 000	0	−2 000	−1 000
Earnings Before Tax	144 000	67 000	101 000	−91 000
Tax	34 000	7 000	0	0
Net Income	110 000	59 000	101 000	−91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	0	5 000	10 000
Total Current Assets	311 000	208 000	102 000	48 000
Total Assets	363 000	208 000	107 000	58 000
Total Retained Equity	95 000	−16 000	−75 000	−176 000
Total Equity	117 000	6 000	−53 000	−154 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	244 000	201 000	160 000	213 000
Total Equity and Debt	363 000	208 000	107 000	58 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 990 000	1 541 000	1 435 000	1 828 000
Other Income	0	0	0	0
Revenue	1 990 000	1 541 000	1 435 000	1 828 000
Cost of Goods Sold	623 000	579 000	516 000	661 000
Salary Costs	795 000	601 000	578 000	975 000
Depreciation	1 000	5 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	1 825 000	1 474 000	1 350 000	1 938 000
Operating Profit	144 000	67 000	103 000	−90 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	2 000	1 000
Financial Balance	−1 000	0	−2 000	−1 000
Dividends	0	0	0	0
Net Income	110 000	59 000	101 000	−91 000

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	52 000	0	5 000	10 000
Total Tangible Assets	52 000	0	5 000	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 000	0	5 000	10 000
Stock	36 000	58 000	39 000	20 000
Total Investments	0	0	0	0
Cash, Bank	163 000	117 000	52 000	28 000
Total Current Assets	311 000	208 000	102 000	48 000
Total Assets	363 000	208 000	107 000	58 000
Total Equity	117 000	6 000	−53 000	−154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	0	22 000	12 000	0
Unpaid Taxes	60 000	46 000	29 000	62 000
Dividends	0	0	0	0
Other Current Debt	153 000	126 000	119 000	150 000
Total Current Debt	244 000	201 000	160 000	213 000
Total Equity and Debt	363 000	208 000	107 000	58 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,02 %	983,33 %	−190,57 %	59,09 %
Debt-to-Equity Ratio	0,02	0	−0	−0
Operating Profit Margin	7,24 %	4,35 %	7,18 %	−4,92 %
Current Ratio	1,27	1,03	0,64	0,23
Quick Ratio	1,5	1,45	0,84	0,25
Equity Ratio	0,32	0,03	−0,5	−2,66
Gross Profit Margin	68,69 %	62,43 %	64,04 %	63,84 %