FORNEBU PIZZA GOL AS

3550 GOL

Finances

Share Ownership

Return on Equity

14,01 %

Current Ratio

2,53

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 964 000	4 075 000	3 067 000	3 535 000
Net Income	162 000	656 000	359 000	−50 000
Total Assets	1 851 000	1 801 000	748 000	367 000
Total Equity	1 156 000	994 000	339 000	−20 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 964 000	4 075 000	3 067 000	3 535 000
Expenditure	3 733 000	3 233 000	2 608 000	3 573 000
Operating Profit	232 000	841 000	459 000	−37 000
Financial Income	0	0	0	0
Financial Costs	17 000	7 000	12 000	13 000
Financial Balance	−17 000	−7 000	−12 000	−13 000
Earnings Before Tax	214 000	834 000	446 000	−50 000
Tax	52 000	179 000	87 000	0
Net Income	162 000	656 000	359 000	−50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	454 000	349 000	50 000	50 000
Total Current Assets	1 397 000	1 452 000	698 000	317 000
Total Assets	1 851 000	1 801 000	748 000	367 000
Total Retained Equity	1 126 000	964 000	309 000	−50 000
Total Equity	1 156 000	994 000	339 000	−20 000
Total Long-Term Debt	142 000	145 000	135 000	93 000
Total Current Debt	553 000	663 000	273 000	294 000
Total Equity and Debt	1 851 000	1 801 000	748 000	367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 964 000	4 075 000	3 067 000	3 535 000
Other Income	0	0	0	0
Revenue	3 964 000	4 075 000	3 067 000	3 535 000
Cost of Goods Sold	1 311 000	1 384 000	1 000 000	1 275 000
Salary Costs	1 662 000	1 348 000	1 063 000	1 504 000
Depreciation	56 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 733 000	3 233 000	2 608 000	3 573 000
Operating Profit	232 000	841 000	459 000	−37 000
Financial Income	0	0	0	0
Financial Costs	17 000	7 000	12 000	13 000
Financial Balance	−17 000	−7 000	−12 000	−13 000
Dividends	0	0	0	0
Net Income	162 000	656 000	359 000	−50 000

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	199 000	94 000	0	0
Total Tangible Assets	199 000	94 000	0	0
Total Fiancial Fixed Assets	255 000	255 000	50 000	50 000
Total Fixed Assets	454 000	349 000	50 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 116 000	1 452 000	698 000	317 000
Total Current Assets	1 397 000	1 452 000	698 000	317 000
Total Assets	1 851 000	1 801 000	748 000	367 000
Total Equity	1 156 000	994 000	339 000	−20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	142 000	145 000	135 000	93 000
Creditors	261 000	202 000	11 000	35 000
Unpaid Taxes	124 000	78 000	72 000	117 000
Dividends	0	0	0	0
Other Current Debt	120 000	116 000	103 000	141 000
Total Current Debt	553 000	663 000	273 000	294 000
Total Equity and Debt	1 851 000	1 801 000	748 000	367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,01 %	66 %	105,9 %	250 %
Debt-to-Equity Ratio	0,12	0,15	0,4	−4,65
Operating Profit Margin	5,85 %	20,64 %	14,97 %	−1,05 %
Current Ratio	2,53	2,19	2,56	1,08
Quick Ratio	2,53	2,19	2,56	1,08
Equity Ratio	0,62	0,55	0,45	−0,05
Gross Profit Margin	66,93 %	66,04 %	67,39 %	63,93 %