SMILE TRE PIZZA MELLOMVEIEN AS

7067 TRONDHEIM

Finances

Share Ownership

Return on Equity

59,34 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 997 000	3 957 000	3 326 000	0
Net Income	108 000	137 000	−88 000	0
Total Assets	659 000	391 000	383 000	30 000
Total Equity	182 000	74 000	−63 000	24 000

Income (NOK)	2022	2021	2020
Revenue	3 997 000	3 957 000	3 326 000
Expenditure	3 852 000	3 806 000	3 414 000
Operating Profit	145 000	151 000	−87 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	144 000	151 000	−88 000
Tax	36 000	14 000	0
Net Income	108 000	137 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	121 000	179 000	203 000	0
Total Current Assets	538 000	212 000	180 000	30 000
Total Assets	659 000	391 000	383 000	30 000
Total Retained Equity	152 000	49 000	−88 000	0
Total Equity	182 000	74 000	−63 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	477 000	317 000	446 000	6 000
Total Equity and Debt	659 000	391 000	383 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 996 000	3 957 000	3 326 000
Other Income	1 000	0	0
Revenue	3 997 000	3 957 000	3 326 000
Cost of Goods Sold	1 197 000	1 568 000	1 325 000
Salary Costs	1 424 000	1 123 000	1 306 000
Depreciation	58 000	54 000	49 000
Impairment	0	0	0
Expenditure	3 852 000	3 806 000	3 414 000
Operating Profit	145 000	151 000	−87 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	108 000	137 000	−88 000

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	121 000	179 000	203 000	0
Total Tangible Assets	121 000	179 000	203 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	121 000	179 000	203 000	0
Stock	30 000	32 000	24 000	0
Total Investments	0	0	0	0
Cash, Bank	474 000	112 000	123 000	30 000
Total Current Assets	538 000	212 000	180 000	30 000
Total Assets	659 000	391 000	383 000	30 000
Total Equity	182 000	74 000	−63 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	1 000	9 000	0
Unpaid Taxes	100 000	38 000	141 000	0
Dividends	0	0	0	0
Other Current Debt	323 000	264 000	296 000	6 000
Total Current Debt	477 000	317 000	446 000	6 000
Total Equity and Debt	659 000	391 000	383 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,34 %	185,14 %	139,68 %	0 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	3,63 %	3,82 %	−2,62 %	-
Current Ratio	1,13	0,67	0,4	5
Quick Ratio	1,2	0,74	0,43	5
Equity Ratio	0,28	0,19	−0,16	0,8
Gross Profit Margin	70,05 %	60,37 %	60,16 %	-