PIZZA FJOSET AS

3800 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

−31,52 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 482 000	9 311 000	7 983 000	9 820 000
Net Income	−139 000	65 000	234 000	−62 000
Total Assets	1 750 000	1 896 000	1 660 000	1 784 000
Total Equity	441 000	581 000	516 000	282 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 482 000	9 311 000	7 983 000	9 820 000
Expenditure	10 623 000	9 232 000	7 696 000	9 879 000
Operating Profit	−141 000	80 000	287 000	−58 000
Financial Income	2 000	2 000	2 000	3 000
Financial Costs	0	1 000	3 000	7 000
Financial Balance	2 000	1 000	−1 000	−4 000
Earnings Before Tax	−139 000	81 000	285 000	−62 000
Tax	0	16 000	51 000	0
Net Income	−139 000	65 000	234 000	−62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	132 000	111 000	178 000	207 000
Total Current Assets	1 618 000	1 785 000	1 482 000	1 577 000
Total Assets	1 750 000	1 896 000	1 660 000	1 784 000
Total Retained Equity	287 000	426 000	362 000	127 000
Total Equity	441 000	581 000	516 000	282 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 309 000	1 316 000	1 144 000	1 502 000
Total Equity and Debt	1 750 000	1 896 000	1 660 000	1 784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 256 000	9 212 000	7 843 000	9 820 000
Other Income	226 000	99 000	140 000	0
Revenue	10 482 000	9 311 000	7 983 000	9 820 000
Cost of Goods Sold	3 296 000	2 807 000	2 410 000	3 122 000
Salary Costs	5 412 000	4 920 000	3 919 000	5 046 000
Depreciation	57 000	63 000	69 000	76 000
Impairment	0	0	0	0
Expenditure	10 623 000	9 232 000	7 696 000	9 879 000
Operating Profit	−141 000	80 000	287 000	−58 000
Financial Income	2 000	2 000	2 000	3 000
Financial Costs	0	1 000	3 000	7 000
Financial Balance	2 000	1 000	−1 000	−4 000
Dividends	0	0	0	0
Net Income	−139 000	65 000	234 000	−62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 000	60 000	90 000	120 000
Machinery and Plant Facilities	71 000	51 000	83 000	77 000
Fixtures	0	0	0	0
Total Tangible Assets	101 000	111 000	173 000	197 000
Total Fiancial Fixed Assets	31 000	0	4 000	10 000
Total Fixed Assets	132 000	111 000	178 000	207 000
Stock	71 000	137 000	66 000	104 000
Total Investments	0	0	0	0
Cash, Bank	1 235 000	1 387 000	1 238 000	1 235 000
Total Current Assets	1 618 000	1 785 000	1 482 000	1 577 000
Total Assets	1 750 000	1 896 000	1 660 000	1 784 000
Total Equity	441 000	581 000	516 000	282 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	255 000	289 000	208 000	333 000
Unpaid Taxes	420 000	530 000	338 000	673 000
Dividends	0	0	0	0
Other Current Debt	634 000	481 000	547 000	496 000
Total Current Debt	1 309 000	1 316 000	1 144 000	1 502 000
Total Equity and Debt	1 750 000	1 896 000	1 660 000	1 784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,52 %	11,19 %	45,35 %	−21,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,35 %	0,86 %	3,6 %	−0,59 %
Current Ratio	1,24	1,36	1,3	1,05
Quick Ratio	1,31	1,51	1,37	1,13
Equity Ratio	0,25	0,31	0,31	0,16
Gross Profit Margin	68,56 %	69,85 %	69,81 %	68,21 %