JOHNNYS PIZZA AS

1617 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

32,4 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 760 000	4 557 000	3 227 000	3 095 000
Net Income	116 000	327 000	−147 000	144 000
Total Assets	713 000	878 000	1 198 000	1 367 000
Total Equity	358 000	348 000	21 000	168 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 760 000	4 557 000	3 227 000	3 095 000
Expenditure	4 601 000	4 162 000	3 373 000	2 902 000
Operating Profit	159 000	394 000	−145 000	193 000
Financial Income	0	42 000	0	0
Financial Costs	9 000	30 000	32 000	9 000
Financial Balance	−9 000	12 000	−32 000	−9 000
Earnings Before Tax	149 000	407 000	−178 000	183 000
Tax	33 000	80 000	−31 000	39 000
Net Income	116 000	327 000	−147 000	144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	272 000	257 000	862 000	946 000
Total Current Assets	441 000	621 000	336 000	421 000
Total Assets	713 000	878 000	1 198 000	1 367 000
Total Retained Equity	328 000	318 000	−9 000	138 000
Total Equity	358 000	348 000	21 000	168 000
Total Long-Term Debt	1 000	209 000	852 000	970 000
Total Current Debt	354 000	322 000	325 000	228 000
Total Equity and Debt	713 000	878 000	1 198 000	1 367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 518 000	4 265 000	3 227 000	3 078 000
Other Income	242 000	292 000	0	18 000
Revenue	4 760 000	4 557 000	3 227 000	3 095 000
Cost of Goods Sold	1 435 000	1 412 000	1 206 000	1 002 000
Salary Costs	2 002 000	1 400 000	1 136 000	1 019 000
Depreciation	63 000	85 000	214 000	74 000
Impairment	0	0	0	0
Expenditure	4 601 000	4 162 000	3 373 000	2 902 000
Operating Profit	159 000	394 000	−145 000	193 000
Financial Income	0	42 000	0	0
Financial Costs	9 000	30 000	32 000	9 000
Financial Balance	−9 000	12 000	−32 000	−9 000
Dividends	105 000	0	0	0
Net Income	116 000	327 000	−147 000	144 000

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	252 000	237 000	832 000	946 000
Total Tangible Assets	252 000	237 000	832 000	946 000
Total Fiancial Fixed Assets	20 000	20 000	30 000	0
Total Fixed Assets	272 000	257 000	862 000	946 000
Stock	18 000	30 000	30 000	31 000
Total Investments	0	0	0	0
Cash, Bank	322 000	477 000	304 000	380 000
Total Current Assets	441 000	621 000	336 000	421 000
Total Assets	713 000	878 000	1 198 000	1 367 000
Total Equity	358 000	348 000	21 000	168 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	209 000	852 000	970 000
Creditors	38 000	21 000	66 000	9 000
Unpaid Taxes	67 000	127 000	134 000	107 000
Dividends	105 000	0	0	0
Other Current Debt	189 000	121 000	125 000	105 000
Total Current Debt	354 000	322 000	325 000	228 000
Total Equity and Debt	713 000	878 000	1 198 000	1 367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,4 %	93,97 %	−700 %	85,71 %
Debt-to-Equity Ratio	0	0,6	40,57	5,77
Operating Profit Margin	3,34 %	8,65 %	−4,49 %	6,24 %
Current Ratio	1,25	1,93	1,03	1,85
Quick Ratio	1,31	2,13	1,14	2,14
Equity Ratio	0,5	0,4	0,02	0,12
Gross Profit Margin	69,85 %	69,01 %	62,63 %	67,63 %