LØKEBERG PIZZA AS

1344 HASLUM

Finances

Share Ownership

Return on Equity

1,58 %

Current Ratio

0,79

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 628 000	6 518 000	5 826 000	5 611 000
Net Income	6 000	135 000	78 000	66 000
Total Assets	1 301 000	1 996 000	1 979 000	2 126 000
Total Equity	380 000	374 000	239 000	160 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 628 000	6 518 000	5 826 000	5 611 000
Expenditure	6 563 000	6 284 000	5 664 000	5 442 000
Operating Profit	65 000	233 000	162 000	168 000
Financial Income	0	0	0	0
Financial Costs	23 000	41 000	57 000	85 000
Financial Balance	−23 000	−41 000	−57 000	−85 000
Earnings Before Tax	41 000	192 000	106 000	83 000
Tax	35 000	57 000	27 000	17 000
Net Income	6 000	135 000	78 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	705 000	1 001 000	1 199 000	1 370 000
Total Current Assets	596 000	996 000	780 000	756 000
Total Assets	1 301 000	1 996 000	1 979 000	2 126 000
Total Retained Equity	280 000	274 000	139 000	60 000
Total Equity	380 000	374 000	239 000	160 000
Total Long-Term Debt	169 000	798 000	1 085 000	1 360 000
Total Current Debt	752 000	825 000	655 000	606 000
Total Equity and Debt	1 301 000	1 996 000	1 979 000	2 126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 628 000	6 518 000	5 816 000	5 611 000
Other Income	0	0	10 000	0
Revenue	6 628 000	6 518 000	5 826 000	5 611 000
Cost of Goods Sold	1 882 000	1 900 000	1 651 000	1 580 000
Salary Costs	2 524 000	2 363 000	2 114 000	2 130 000
Depreciation	346 000	318 000	293 000	277 000
Impairment	0	0	0	0
Expenditure	6 563 000	6 284 000	5 664 000	5 442 000
Operating Profit	65 000	233 000	162 000	168 000
Financial Income	0	0	0	0
Financial Costs	23 000	41 000	57 000	85 000
Financial Balance	−23 000	−41 000	−57 000	−85 000
Dividends	0	0	0	0
Net Income	6 000	135 000	78 000	66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	230 000	460 000	690 000	920 000
Total Intangible Assets	230 000	460 000	690 000	920 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	475 000	541 000	509 000	450 000
Total Tangible Assets	475 000	541 000	509 000	450 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	705 000	1 001 000	1 199 000	1 370 000
Stock	91 000	49 000	97 000	95 000
Total Investments	0	0	0	0
Cash, Bank	343 000	801 000	525 000	568 000
Total Current Assets	596 000	996 000	780 000	756 000
Total Assets	1 301 000	1 996 000	1 979 000	2 126 000
Total Equity	380 000	374 000	239 000	160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	169 000	798 000	1 085 000	1 360 000
Creditors	290 000	389 000	270 000	250 000
Unpaid Taxes	198 000	164 000	158 000	173 000
Dividends	0	0	0	0
Other Current Debt	229 000	215 000	187 000	178 000
Total Current Debt	752 000	825 000	655 000	606 000
Total Equity and Debt	1 301 000	1 996 000	1 979 000	2 126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,58 %	36,1 %	32,64 %	41,25 %
Debt-to-Equity Ratio	0,44	2,13	4,54	8,5
Operating Profit Margin	0,98 %	3,57 %	2,78 %	2,99 %
Current Ratio	0,79	1,21	1,19	1,25
Quick Ratio	0,9	1,28	1,4	1,48
Equity Ratio	0,29	0,19	0,12	0,08
Gross Profit Margin	71,61 %	70,85 %	71,66 %	71,84 %