PIZZA PANCETTA BT AS

1185 OSLO

Finances

Return on Equity

15,43 %

Current Ratio

0,2

Debt-to-Equity Ratio

−0,69

Key figures (NOK)	2022	2021	2020
Revenue	104 000	1 209 000	1 115 000
Net Income	−58 000	−202 000	−141 000
Total Assets	265 000	175 000	255 000
Total Equity	−376 000	−318 000	−116 000

Income (NOK)	2022	2021	2020
Revenue	104 000	1 209 000	1 115 000
Expenditure	177 000	1 469 000	1 291 000
Operating Profit	−72 000	−259 000	−176 000
Financial Income	0	2 000	0
Financial Costs	2 000	1 000	5 000
Financial Balance	−2 000	1 000	−5 000
Earnings Before Tax	−74 000	−258 000	−181 000
Tax	−16 000	−57 000	−40 000
Net Income	−58 000	−202 000	−141 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	191 000	172 000	136 000
Total Current Assets	75 000	3 000	119 000
Total Assets	265 000	175 000	255 000
Total Retained Equity	−400 000	−343 000	−141 000
Total Equity	−376 000	−318 000	−116 000
Total Long-Term Debt	260 000	348 000	248 000
Total Current Debt	381 000	145 000	124 000
Total Equity and Debt	265 000	175 000	255 000

Cash flow (NOK)	2022	2021	2020
Sales Income	104 000	1 177 000	1 097 000
Other Income	0	32 000	18 000
Revenue	104 000	1 209 000	1 115 000
Cost of Goods Sold	83 000	239 000	267 000
Salary Costs	21 000	510 000	394 000
Depreciation	21 000	21 000	7 000
Impairment	0	0	0
Expenditure	177 000	1 469 000	1 291 000
Operating Profit	−72 000	−259 000	−176 000
Financial Income	0	2 000	0
Financial Costs	2 000	1 000	5 000
Financial Balance	−2 000	1 000	−5 000
Dividends	0	0	0
Net Income	−58 000	−202 000	−141 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	113 000	97 000	40 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	55 000	76 000	96 000
Total Tangible Assets	55 000	76 000	96 000
Total Fiancial Fixed Assets	23 000	0	0
Total Fixed Assets	191 000	172 000	136 000
Stock	0	0	0
Total Investments	30 000	30 000	0
Cash, Bank	6 000	182 000	173 000
Total Current Assets	75 000	3 000	119 000
Total Assets	265 000	175 000	255 000
Total Equity	−376 000	−318 000	−116 000
Short-Term Group Debt	357 000	0	0
Total Long-Term Debt	260 000	348 000	248 000
Creditors	13 000	0	2 000
Unpaid Taxes	0	8 000	72 000
Dividends	0	0	0
Other Current Debt	11 000	137 000	49 000
Total Current Debt	381 000	145 000	124 000
Total Equity and Debt	265 000	175 000	255 000

Financial indicators	2022	2021	2020
Return on Equity	15,43 %	63,52 %	121,55 %
Debt-to-Equity Ratio	−0,69	−1,09	−2,14
Operating Profit Margin	−69,23 %	−21,42 %	−15,78 %
Current Ratio	0,2	0,02	0,96
Quick Ratio	0,2	0,02	0,96
Equity Ratio	−1,42	−1,82	−0,45
Gross Profit Margin	20,19 %	80,23 %	76,05 %