JUNGEL PIZZA AS

0170 OSLO

Finances

Share Ownership

Return on Equity

195,52 %

Current Ratio

0,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 576 000	7 373 000	3 392 000	1 212 000
Net Income	1 091 000	297 000	−170 000	−611 000
Total Assets	2 439 000	1 577 000	1 943 000	1 441 000
Total Equity	558 000	364 000	67 000	−247 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 576 000	7 373 000	3 392 000	1 212 000
Expenditure	11 131 000	6 982 000	3 682 000	1 904 000
Operating Profit	1 445 000	392 000	−290 000	−691 000
Financial Income	0	0	0	0
Financial Costs	3 000	4 000	7 000	10 000
Financial Balance	−3 000	−4 000	−7 000	−10 000
Earnings Before Tax	1 442 000	388 000	−296 000	−701 000
Tax	351 000	91 000	−127 000	−90 000
Net Income	1 091 000	297 000	−170 000	−611 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 045 000	1 377 000	837 000	959 000
Total Current Assets	394 000	199 000	1 106 000	482 000
Total Assets	2 439 000	1 577 000	1 943 000	1 441 000
Total Retained Equity	491 000	297 000	0	−297 000
Total Equity	558 000	364 000	67 000	−247 000
Total Long-Term Debt	0	600 000	1 470 000	1 370 000
Total Current Debt	1 881 000	612 000	406 000	319 000
Total Equity and Debt	2 439 000	1 577 000	1 943 000	1 441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 576 000	7 373 000	3 392 000	1 212 000
Other Income	0	0	0	0
Revenue	12 576 000	7 373 000	3 392 000	1 212 000
Cost of Goods Sold	3 487 000	2 412 000	1 152 000	402 000
Salary Costs	3 672 000	2 342 000	1 335 000	759 000
Depreciation	337 000	275 000	232 000	147 000
Impairment	0	0	0	0
Expenditure	11 131 000	6 982 000	3 682 000	1 904 000
Operating Profit	1 445 000	392 000	−290 000	−691 000
Financial Income	0	0	0	0
Financial Costs	3 000	4 000	7 000	10 000
Financial Balance	−3 000	−4 000	−7 000	−10 000
Dividends	0	0	0	0
Net Income	1 091 000	297 000	−170 000	−611 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	86 000	150 000	214 000	278 000
Total Intangible Assets	86 000	150 000	214 000	278 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	759 000	727 000	623 000	681 000
Total Tangible Assets	759 000	727 000	623 000	681 000
Total Fiancial Fixed Assets	1 200 000	500 000	0	0
Total Fixed Assets	2 045 000	1 377 000	837 000	959 000
Stock	121 000	83 000	25 000	31 000
Total Investments	0	0	0	0
Cash, Bank	260 000	105 000	55 000	34 000
Total Current Assets	394 000	199 000	1 106 000	482 000
Total Assets	2 439 000	1 577 000	1 943 000	1 441 000
Total Equity	558 000	364 000	67 000	−247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	600 000	1 470 000	1 370 000
Creditors	141 000	141 000	14 000	28 000
Unpaid Taxes	263 000	202 000	153 000	68 000
Dividends	0	0	0	0
Other Current Debt	1 380 000	170 000	129 000	69 000
Total Current Debt	1 881 000	612 000	406 000	319 000
Total Equity and Debt	2 439 000	1 577 000	1 943 000	1 441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	195,52 %	81,59 %	−253,73 %	247,37 %
Debt-to-Equity Ratio	0	1,65	21,94	−5,55
Operating Profit Margin	11,49 %	5,32 %	−8,55 %	−57,01 %
Current Ratio	0,21	0,33	2,72	1,51
Quick Ratio	0,22	0,38	2,9	1,67
Equity Ratio	0,23	0,23	0,03	−0,17
Gross Profit Margin	72,27 %	67,29 %	66,04 %	66,83 %