ROYAL PIZZA OG KEBAB AS

2450 RENA

Finances

Share Ownership

Return on Equity

16,52 %

Current Ratio

2,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 927 000	3 580 000	2 886 000	1 021 000
Net Income	148 000	337 000	280 000	101 000
Total Assets	1 664 000	935 000	591 000	343 000
Total Equity	896 000	748 000	411 000	131 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 927 000	3 580 000	2 886 000	1 021 000
Expenditure	3 773 000	3 177 000	2 605 000	996 000
Operating Profit	149 000	404 000	281 000	101 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Earnings Before Tax	148 000	403 000	280 000	101 000
Tax	0	66 000	0	0
Net Income	148 000	337 000	280 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 000	55 000	73 000	96 000
Total Current Assets	1 625 000	880 000	518 000	248 000
Total Assets	1 664 000	935 000	591 000	343 000
Total Retained Equity	866 000	718 000	381 000	101 000
Total Equity	896 000	748 000	411 000	131 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	768 000	188 000	179 000	213 000
Total Equity and Debt	1 664 000	935 000	591 000	343 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 926 000	3 580 000	2 886 000	1 021 000
Other Income	0	0	0	0
Revenue	3 927 000	3 580 000	2 886 000	1 021 000
Cost of Goods Sold	1 614 000	1 676 000	1 301 000	380 000
Salary Costs	1 760 000	1 021 000	910 000	450 000
Depreciation	17 000	22 000	29 000	0
Impairment	0	0	0	0
Expenditure	3 773 000	3 177 000	2 605 000	996 000
Operating Profit	149 000	404 000	281 000	101 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	148 000	337 000	280 000	101 000

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	39 000	55 000	73 000	96 000
Fixtures	0	0	0	0
Total Tangible Assets	39 000	55 000	73 000	96 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 000	55 000	73 000	96 000
Stock	71 000	75 000	75 000	75 000
Total Investments	0	0	0	0
Cash, Bank	37 000	38 000	28 000	29 000
Total Current Assets	1 625 000	880 000	518 000	248 000
Total Assets	1 664 000	935 000	591 000	343 000
Total Equity	896 000	748 000	411 000	131 000
Short-Term Group Debt	129 000	85 000	76 000	42 000
Total Long-Term Debt	0	0	0	0
Creditors	2 000	19 000	0	0
Unpaid Taxes	77 000	36 000	56 000	54 000
Dividends	0	0	0	0
Other Current Debt	588 000	48 000	48 000	116 000
Total Current Debt	768 000	188 000	179 000	213 000
Total Equity and Debt	1 664 000	935 000	591 000	343 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,52 %	45,05 %	68,13 %	77,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,79 %	11,28 %	9,74 %	9,89 %
Current Ratio	2,12	4,68	2,89	1,16
Quick Ratio	2,33	7,79	4,98	1,8
Equity Ratio	0,54	0,8	0,7	0,38
Gross Profit Margin	58,9 %	53,18 %	54,92 %	62,78 %