2BROR PIZZA AS

5722 DALEKVAM

Finances

Share Ownership

Return on Equity

47,98 %

Current Ratio

2,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 696 000	3 258 000	1 954 000	1 298 000
Net Income	439 000	390 000	112 000	−57 000
Total Assets	1 346 000	943 000	536 000	325 000
Total Equity	915 000	476 000	85 000	−27 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 696 000	3 258 000	1 954 000	1 298 000
Expenditure	3 113 000	2 748 000	1 815 000	913 000
Operating Profit	583 000	510 000	139 000	−47 000
Financial Income	6 000	0	0	0
Financial Costs	15 000	10 000	11 000	10 000
Financial Balance	−9 000	−10 000	−11 000	−10 000
Earnings Before Tax	574 000	501 000	128 000	−57 000
Tax	135 000	110 000	16 000	0
Net Income	439 000	390 000	112 000	−57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	430 000	575 000	480 000	210 000
Total Current Assets	916 000	368 000	55 000	115 000
Total Assets	1 346 000	943 000	536 000	325 000
Total Retained Equity	885 000	446 000	55 000	−57 000
Total Equity	915 000	476 000	85 000	−27 000
Total Long-Term Debt	0	153 000	179 000	197 000
Total Current Debt	431 000	315 000	271 000	155 000
Total Equity and Debt	1 346 000	943 000	536 000	325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 696 000	3 203 000	1 954 000	1 283 000
Other Income	0	55 000	0	16 000
Revenue	3 696 000	3 258 000	1 954 000	1 298 000
Cost of Goods Sold	1 180 000	1 114 000	612 000	0
Salary Costs	1 130 000	961 000	621 000	628 000
Depreciation	173 000	149 000	112 000	27 000
Impairment	0	0	0	0
Expenditure	3 113 000	2 748 000	1 815 000	913 000
Operating Profit	583 000	510 000	139 000	−47 000
Financial Income	6 000	0	0	0
Financial Costs	15 000	10 000	11 000	10 000
Financial Balance	−9 000	−10 000	−11 000	−10 000
Dividends	0	0	0	0
Net Income	439 000	390 000	112 000	−57 000

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	430 000	575 000	480 000	210 000
Total Tangible Assets	430 000	575 000	480 000	210 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	430 000	575 000	480 000	210 000
Stock	20 000	12 000	18 000	0
Total Investments	0	0	0	0
Cash, Bank	869 000	352 000	37 000	107 000
Total Current Assets	916 000	368 000	55 000	115 000
Total Assets	1 346 000	943 000	536 000	325 000
Total Equity	915 000	476 000	85 000	−27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	153 000	179 000	197 000
Creditors	12 000	59 000	16 000	−31 000
Unpaid Taxes	92 000	69 000	63 000	34 000
Dividends	0	0	0	0
Other Current Debt	190 000	76 000	178 000	152 000
Total Current Debt	431 000	315 000	271 000	155 000
Total Equity and Debt	1 346 000	943 000	536 000	325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,98 %	81,93 %	131,76 %	211,11 %
Debt-to-Equity Ratio	0	0,32	2,11	−7,3
Operating Profit Margin	15,77 %	15,65 %	7,11 %	−3,62 %
Current Ratio	2,13	1,17	0,2	0,74
Quick Ratio	2,23	1,21	0,22	0,74
Equity Ratio	0,68	0,5	0,16	−0,08
Gross Profit Margin	68,07 %	65,81 %	68,68 %	100 %