TRONDHEIM PIZZA AS

7067 TRONDHEIM

Finances

Share Ownership

Return on Equity

27,95 %

Current Ratio

0,54

Debt-to-Equity Ratio

−2,19

Key figures (NOK)	2022	2021	2020
Revenue	4 756 000	4 557 000	2 196 000
Net Income	−211 000	−428 000	−510 000
Total Assets	1 412 000	1 633 000	1 771 000
Total Equity	−755 000	−544 000	−116 000

Income (NOK)	2022	2021	2020
Revenue	4 756 000	4 557 000	2 196 000
Expenditure	4 904 000	4 926 000	2 733 000
Operating Profit	−149 000	−370 000	−467 000
Financial Income	0	0	0
Financial Costs	62 000	57 000	43 000
Financial Balance	−62 000	−57 000	−43 000
Earnings Before Tax	−211 000	−428 000	−510 000
Tax	0	0	0
Net Income	−211 000	−428 000	−510 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 135 000	1 295 000	1 454 000
Total Current Assets	277 000	339 000	317 000
Total Assets	1 412 000	1 633 000	1 771 000
Total Retained Equity	−1 149 000	−938 000	−510 000
Total Equity	−755 000	−544 000	−116 000
Total Long-Term Debt	1 650 000	1 120 000	1 440 000
Total Current Debt	516 000	1 057 000	447 000
Total Equity and Debt	1 412 000	1 633 000	1 771 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 743 000	4 532 000	2 196 000
Other Income	13 000	25 000	0
Revenue	4 756 000	4 557 000	2 196 000
Cost of Goods Sold	1 517 000	1 398 000	769 000
Salary Costs	2 200 000	2 309 000	1 286 000
Depreciation	159 000	159 000	94 000
Impairment	0	0	0
Expenditure	4 904 000	4 926 000	2 733 000
Operating Profit	−149 000	−370 000	−467 000
Financial Income	0	0	0
Financial Costs	62 000	57 000	43 000
Financial Balance	−62 000	−57 000	−43 000
Dividends	0	0	0
Net Income	−211 000	−428 000	−510 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	525 000	596 000	667 000
Machinery and Plant Facilities	0	0	0
Fixtures	610 000	698 000	787 000
Total Tangible Assets	1 135 000	1 295 000	1 454 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 135 000	1 295 000	1 454 000
Stock	67 000	66 000	70 000
Total Investments	0	0	0
Cash, Bank	172 000	250 000	220 000
Total Current Assets	277 000	339 000	317 000
Total Assets	1 412 000	1 633 000	1 771 000
Total Equity	−755 000	−544 000	−116 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 650 000	1 120 000	1 440 000
Creditors	142 000	78 000	146 000
Unpaid Taxes	159 000	124 000	135 000
Dividends	0	0	0
Other Current Debt	215 000	856 000	167 000
Total Current Debt	516 000	1 057 000	447 000
Total Equity and Debt	1 412 000	1 633 000	1 771 000

Financial indicators	2022	2021	2020
Return on Equity	27,95 %	78,68 %	439,66 %
Debt-to-Equity Ratio	−2,19	−2,06	−12,41
Operating Profit Margin	−3,13 %	−8,12 %	−21,27 %
Current Ratio	0,54	0,32	0,71
Quick Ratio	0,62	0,34	0,84
Equity Ratio	−0,53	−0,33	−0,07
Gross Profit Margin	68,1 %	69,32 %	64,98 %