SARPSBORG CAMPINO PIZZERIA AS

1706 SARPSBORG

Finances

Share Ownership

Return on Equity

−71,43 %

Current Ratio

0,69

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 462 000	6 206 000	6 337 000	6 153 000
Net Income	145 000	29 000	−609 000	−584 000
Total Assets	639 000	430 000	462 000	1 101 000
Total Equity	−203 000	−349 000	−378 000	231 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 462 000	6 206 000	6 337 000	6 153 000
Expenditure	6 316 000	6 177 000	6 946 000	6 780 000
Operating Profit	146 000	29 000	−609 000	−627 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	1 000	3 000
Financial Balance	−1 000	0	−1 000	−2 000
Earnings Before Tax	145 000	29 000	−609 000	−630 000
Tax	0	0	0	−46 000
Net Income	145 000	29 000	−609 000	−584 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	57 000	81 000	103 000	100 000
Total Current Assets	583 000	350 000	359 000	1 001 000
Total Assets	639 000	430 000	462 000	1 101 000
Total Retained Equity	−304 000	−449 000	−478 000	131 000
Total Equity	−203 000	−349 000	−378 000	231 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	843 000	779 000	840 000	870 000
Total Equity and Debt	639 000	430 000	462 000	1 101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 462 000	6 206 000	6 337 000	6 153 000
Other Income	0	0	0	0
Revenue	6 462 000	6 206 000	6 337 000	6 153 000
Cost of Goods Sold	2 589 000	2 380 000	2 656 000	2 493 000
Salary Costs	2 942 000	3 063 000	3 385 000	3 289 000
Depreciation	24 000	31 000	31 000	53 000
Impairment	0	0	0	0
Expenditure	6 316 000	6 177 000	6 946 000	6 780 000
Operating Profit	146 000	29 000	−609 000	−627 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	1 000	3 000
Financial Balance	−1 000	0	−1 000	−2 000
Dividends	0	0	0	503 000
Net Income	145 000	29 000	−609 000	−584 000

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	12 000	36 000	67 000	98 000
Total Tangible Assets	12 000	36 000	67 000	98 000
Total Fiancial Fixed Assets	45 000	45 000	36 000	2 000
Total Fixed Assets	57 000	81 000	103 000	100 000
Stock	70 000	53 000	15 000	23 000
Total Investments	0	0	0	0
Cash, Bank	491 000	289 000	327 000	905 000
Total Current Assets	583 000	350 000	359 000	1 001 000
Total Assets	639 000	430 000	462 000	1 101 000
Total Equity	−203 000	−349 000	−378 000	231 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	155 000	138 000	221 000	272 000
Unpaid Taxes	156 000	272 000	266 000	266 000
Dividends	0	0	0	503 000
Other Current Debt	531 000	369 000	352 000	331 000
Total Current Debt	843 000	779 000	840 000	870 000
Total Equity and Debt	639 000	430 000	462 000	1 101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−71,43 %	−8,31 %	161,11 %	−252,81 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	2,26 %	0,47 %	−9,61 %	−10,19 %
Current Ratio	0,69	0,45	0,43	1,15
Quick Ratio	0,75	0,48	0,44	1,18
Equity Ratio	−0,32	−0,81	−0,82	0,21
Gross Profit Margin	59,94 %	61,65 %	58,09 %	59,48 %