LF PIZZA FROGNER AS

0194 OSLO

Finances

Share Ownership

Return on Equity

1 559,38 %

Current Ratio

0,49

Debt-to-Equity Ratio

28,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 875 000	6 743 000	4 344 000	2 153 000
Net Income	499 000	685 000	309 000	98 000
Total Assets	1 681 000	1 306 000	461 000	347 000
Total Equity	32 000	50 000	−130 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 875 000	6 743 000	4 344 000	2 153 000
Expenditure	6 175 000	5 853 000	3 935 000	2 021 000
Operating Profit	701 000	911 000	409 000	132 000
Financial Income	0	0	0	0
Financial Costs	49 000	22 000	0	0
Financial Balance	−49 000	−22 000	0	0
Earnings Before Tax	651 000	888 000	408 000	132 000
Tax	152 000	204 000	100 000	33 000
Net Income	499 000	685 000	309 000	98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 312 000	938 000	174 000	254 000
Total Current Assets	368 000	368 000	287 000	93 000
Total Assets	1 681 000	1 306 000	461 000	347 000
Total Retained Equity	2 000	20 000	−160 000	98 000
Total Equity	32 000	50 000	−130 000	128 000
Total Long-Term Debt	898 000	832 000	1 000	0
Total Current Debt	751 000	424 000	590 000	219 000
Total Equity and Debt	1 681 000	1 306 000	461 000	347 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 857 000	6 743 000	4 344 000	2 148 000
Other Income	17 000	0	0	5 000
Revenue	6 875 000	6 743 000	4 344 000	2 153 000
Cost of Goods Sold	2 038 000	1 919 000	1 355 000	804 000
Salary Costs	1 880 000	2 019 000	1 724 000	818 000
Depreciation	230 000	235 000	43 000	58 000
Impairment	0	0	0	0
Expenditure	6 175 000	5 853 000	3 935 000	2 021 000
Operating Profit	701 000	911 000	409 000	132 000
Financial Income	0	0	0	0
Financial Costs	49 000	22 000	0	0
Financial Balance	−49 000	−22 000	0	0
Dividends	517 000	505 000	567 000	0
Net Income	499 000	685 000	309 000	98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	82 000	102 000	128 000	160 000
Total Intangible Assets	82 000	102 000	128 000	160 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	931 000	836 000	46 000	57 000
Total Tangible Assets	931 000	836 000	46 000	57 000
Total Fiancial Fixed Assets	299 000	0	0	37 000
Total Fixed Assets	1 312 000	938 000	174 000	254 000
Stock	23 000	22 000	0	0
Total Investments	0	0	0	0
Cash, Bank	258 000	344 000	284 000	89 000
Total Current Assets	368 000	368 000	287 000	93 000
Total Assets	1 681 000	1 306 000	461 000	347 000
Total Equity	32 000	50 000	−130 000	128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	898 000	832 000	1 000	0
Creditors	330 000	17 000	118 000	26 000
Unpaid Taxes	44 000	164 000	131 000	125 000
Dividends	517 000	505 000	567 000	0
Other Current Debt	229 000	40 000	242 000	35 000
Total Current Debt	751 000	424 000	590 000	219 000
Total Equity and Debt	1 681 000	1 306 000	461 000	347 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 559,38 %	1 370 %	−237,69 %	76,56 %
Debt-to-Equity Ratio	28,06	16,64	−0,01	0
Operating Profit Margin	10,2 %	13,51 %	9,42 %	6,13 %
Current Ratio	0,49	0,87	0,49	0,42
Quick Ratio	0,51	0,92	0,49	0,42
Equity Ratio	0,02	0,04	−0,28	0,37
Gross Profit Margin	70,36 %	71,54 %	68,81 %	62,66 %