MYSEN PIZZA & KEBAB AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

399,21 %

Current Ratio

0,7

Debt-to-Equity Ratio

−1,08

Key figures (NOK)	2022	2021	2020
Revenue	6 292 000	5 820 000	5 096 000
Net Income	−503 000	255 000	338 000
Total Assets	774 000	1 203 000	513 000
Total Equity	−126 000	377 000	122 000

Income (NOK)	2022	2021	2020
Revenue	6 292 000	5 820 000	5 096 000
Expenditure	6 791 000	5 485 000	4 663 000
Operating Profit	−500 000	335 000	433 000
Financial Income	0	0	0
Financial Costs	12 000	8 000	0
Financial Balance	−12 000	−8 000	0
Earnings Before Tax	−512 000	327 000	433 000
Tax	−9 000	72 000	95 000
Net Income	−503 000	255 000	338 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	243 000	314 000	0
Total Current Assets	531 000	889 000	513 000
Total Assets	774 000	1 203 000	513 000
Total Retained Equity	−156 000	347 000	92 000
Total Equity	−126 000	377 000	122 000
Total Long-Term Debt	136 000	234 000	0
Total Current Debt	764 000	593 000	392 000
Total Equity and Debt	774 000	1 203 000	513 000

Cash flow (NOK)	2022	2021	2020
Sales Income	6 292 000	5 820 000	5 075 000
Other Income	0	0	21 000
Revenue	6 292 000	5 820 000	5 096 000
Cost of Goods Sold	2 318 000	2 268 000	1 967 000
Salary Costs	3 548 000	2 527 000	2 075 000
Depreciation	71 000	42 000	0
Impairment	0	0	0
Expenditure	6 791 000	5 485 000	4 663 000
Operating Profit	−500 000	335 000	433 000
Financial Income	0	0	0
Financial Costs	12 000	8 000	0
Financial Balance	−12 000	−8 000	0
Dividends	0	0	240 000
Net Income	−503 000	255 000	338 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	243 000	314 000	0
Total Tangible Assets	243 000	314 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	243 000	314 000	0
Stock	58 000	46 000	40 000
Total Investments	0	0	0
Cash, Bank	427 000	804 000	446 000
Total Current Assets	531 000	889 000	513 000
Total Assets	774 000	1 203 000	513 000
Total Equity	−126 000	377 000	122 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	136 000	234 000	0
Creditors	116 000	103 000	74 000
Unpaid Taxes	375 000	225 000	69 000
Dividends	0	0	240 000
Other Current Debt	273 000	202 000	153 000
Total Current Debt	764 000	593 000	392 000
Total Equity and Debt	774 000	1 203 000	513 000

Financial indicators	2022	2021	2020
Return on Equity	399,21 %	67,64 %	277,05 %
Debt-to-Equity Ratio	−1,08	0,62	0
Operating Profit Margin	−7,95 %	5,76 %	8,5 %
Current Ratio	0,7	1,5	1,31
Quick Ratio	0,75	1,63	1,46
Equity Ratio	−0,16	0,31	0,24
Gross Profit Margin	63,16 %	61,03 %	61,4 %