PIZZERIA HAPPY TIME AS

2815 GJØVIK

Finances

Return on Equity

57,54 %

Current Ratio

1,03

Debt-to-Equity Ratio

1,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	618 000	673 000	632 000	−834 000
Total Assets	3 612 000	3 980 000	4 124 000	3 400 000
Total Equity	1 074 000	956 000	483 000	101 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	90 000	292 000	147 000	433 000
Operating Profit	−90 000	−292 000	−147 000	−433 000
Financial Income	800 000	1 000 000	850 000	0
Financial Costs	136 000	118 000	125 000	448 000
Financial Balance	664 000	882 000	725 000	−448 000
Earnings Before Tax	573 000	590 000	578 000	−881 000
Tax	−45 000	−84 000	−54 000	−47 000
Net Income	618 000	673 000	632 000	−834 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 952 000	2 917 000	2 844 000	2 761 000
Total Current Assets	661 000	1 062 000	1 280 000	638 000
Total Assets	3 612 000	3 980 000	4 124 000	3 400 000
Total Retained Equity	974 000	856 000	383 000	1 000
Total Equity	1 074 000	956 000	483 000	101 000
Total Long-Term Debt	1 899 000	1 938 000	1 980 000	2 147 000
Total Current Debt	639 000	1 086 000	1 662 000	1 153 000
Total Equity and Debt	3 612 000	3 980 000	4 124 000	3 400 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	10 000	10 000	10 000	40 000
Impairment	0	0	0	0
Expenditure	90 000	292 000	147 000	433 000
Operating Profit	−90 000	−292 000	−147 000	−433 000
Financial Income	800 000	1 000 000	850 000	0
Financial Costs	136 000	118 000	125 000	448 000
Financial Balance	664 000	882 000	725 000	−448 000
Dividends	500 000	200 000	250 000	350 000
Net Income	618 000	673 000	632 000	−834 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	260 000	215 000	132 000	77 000
Real Eastate	2 500 000	2 500 000	2 500 000	2 500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	18 000	28 000	0
Total Tangible Assets	2 508 000	2 518 000	2 528 000	2 500 000
Total Fiancial Fixed Assets	184 000	184 000	184 000	184 000
Total Fixed Assets	2 952 000	2 917 000	2 844 000	2 761 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	656 000	834 000	18 000
Total Current Assets	661 000	1 062 000	1 280 000	638 000
Total Assets	3 612 000	3 980 000	4 124 000	3 400 000
Total Equity	1 074 000	956 000	483 000	101 000
Short-Term Group Debt	139 000	886 000	1 412 000	803 000
Total Long-Term Debt	1 899 000	1 938 000	1 980 000	2 147 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	500 000	200 000	250 000	350 000
Other Current Debt	0	0	0	0
Total Current Debt	639 000	1 086 000	1 662 000	1 153 000
Total Equity and Debt	3 612 000	3 980 000	4 124 000	3 400 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,54 %	70,4 %	130,85 %	−825,74 %
Debt-to-Equity Ratio	1,77	2,03	4,1	21,26
Operating Profit Margin	-	-	-	-
Current Ratio	1,03	0,98	0,77	0,55
Quick Ratio	1,03	0,98	0,77	0,55
Equity Ratio	0,3	0,24	0,12	0,03
Gross Profit Margin	-	-	-	-