MR PIZZA AS

3017 DRAMMEN

Finances

Share Ownership

Return on Equity

−13,42 %

Current Ratio

4,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 425 000	1 917 000	1 891 000	1 219 000
Net Income	−139 000	110 000	291 000	175 000
Total Assets	1 286 000	1 431 000	1 301 000	1 134 000
Total Equity	1 036 000	1 175 000	1 065 000	774 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 425 000	1 917 000	1 891 000	1 219 000
Expenditure	1 565 000	1 806 000	1 600 000	1 045 000
Operating Profit	−141 000	111 000	291 000	174 000
Financial Income	2 000	2 000	0	0
Financial Costs	0	1 000	0	0
Financial Balance	2 000	1 000	0	0
Earnings Before Tax	−139 000	112 000	291 000	175 000
Tax	0	2 000	0	0
Net Income	−139 000	110 000	291 000	175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	105 000	102 000	127 000
Total Current Assets	1 221 000	1 327 000	1 199 000	1 007 000
Total Assets	1 286 000	1 431 000	1 301 000	1 134 000
Total Retained Equity	936 000	1 075 000	965 000	674 000
Total Equity	1 036 000	1 175 000	1 065 000	774 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	250 000	256 000	236 000	360 000
Total Equity and Debt	1 286 000	1 431 000	1 301 000	1 134 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 425 000	1 917 000	1 891 000	1 219 000
Other Income	0	0	0	0
Revenue	1 425 000	1 917 000	1 891 000	1 219 000
Cost of Goods Sold	218 000	354 000	384 000	190 000
Salary Costs	837 000	853 000	651 000	550 000
Depreciation	40 000	28 000	25 000	32 000
Impairment	0	0	0	0
Expenditure	1 565 000	1 806 000	1 600 000	1 045 000
Operating Profit	−141 000	111 000	291 000	174 000
Financial Income	2 000	2 000	0	0
Financial Costs	0	1 000	0	0
Financial Balance	2 000	1 000	0	0
Dividends	0	0	0	0
Net Income	−139 000	110 000	291 000	175 000

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	65 000	105 000	102 000	127 000
Total Tangible Assets	65 000	105 000	102 000	127 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	65 000	105 000	102 000	127 000
Stock	32 000	33 000	31 000	30 000
Total Investments	0	0	0	0
Cash, Bank	679 000	875 000	743 000	597 000
Total Current Assets	1 221 000	1 327 000	1 199 000	1 007 000
Total Assets	1 286 000	1 431 000	1 301 000	1 134 000
Total Equity	1 036 000	1 175 000	1 065 000	774 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	16 000	20 000	3 000
Unpaid Taxes	159 000	149 000	144 000	95 000
Dividends	0	0	0	0
Other Current Debt	84 000	89 000	72 000	262 000
Total Current Debt	250 000	256 000	236 000	360 000
Total Equity and Debt	1 286 000	1 431 000	1 301 000	1 134 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,42 %	9,36 %	27,32 %	22,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−9,89 %	5,79 %	15,39 %	14,27 %
Current Ratio	4,88	5,18	5,08	2,8
Quick Ratio	5,6	5,95	5,85	3,05
Equity Ratio	0,81	0,82	0,82	0,68
Gross Profit Margin	84,7 %	81,53 %	79,69 %	84,41 %