PIZZA BARONEN 22 33 22 33 AS

1081 OSLO

Finances

Share Ownership

Return on Equity

757,73 %

Current Ratio

0,63

Debt-to-Equity Ratio

−4,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 028 000	24 524 000	13 476 000	10 532 000
Net Income	−735 000	211 000	191 000	184 000
Total Assets	3 282 000	3 736 000	3 786 000	3 629 000
Total Equity	−97 000	638 000	427 000	236 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 028 000	24 524 000	13 476 000	10 532 000
Expenditure	25 925 000	24 247 000	13 159 000	10 250 000
Operating Profit	−897 000	277 000	317 000	282 000
Financial Income	1 000	0	0	9 000
Financial Costs	16 000	5 000	71 000	54 000
Financial Balance	−15 000	−5 000	−71 000	−45 000
Earnings Before Tax	−913 000	271 000	245 000	236 000
Tax	−178 000	60 000	55 000	53 000
Net Income	−735 000	211 000	191 000	184 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 418 000	1 439 000	1 718 000	1 885 000
Total Current Assets	1 864 000	2 296 000	2 069 000	1 743 000
Total Assets	3 282 000	3 736 000	3 786 000	3 629 000
Total Retained Equity	−222 000	513 000	302 000	111 000
Total Equity	−97 000	638 000	427 000	236 000
Total Long-Term Debt	441 000	918 000	1 306 000	1 679 000
Total Current Debt	2 938 000	2 180 000	2 054 000	1 714 000
Total Equity and Debt	3 282 000	3 736 000	3 786 000	3 629 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 663 000	23 248 000	12 314 000	9 437 000
Other Income	1 366 000	1 276 000	1 162 000	1 094 000
Revenue	25 028 000	24 524 000	13 476 000	10 532 000
Cost of Goods Sold	20 290 000	18 969 000	9 816 000	6 905 000
Salary Costs	2 078 000	1 795 000	1 433 000	1 328 000
Depreciation	265 000	261 000	264 000	367 000
Impairment	0	0	0	0
Expenditure	25 925 000	24 247 000	13 159 000	10 250 000
Operating Profit	−897 000	277 000	317 000	282 000
Financial Income	1 000	0	0	9 000
Financial Costs	16 000	5 000	71 000	54 000
Financial Balance	−15 000	−5 000	−71 000	−45 000
Dividends	0	0	0	0
Net Income	−735 000	211 000	191 000	184 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	217 000	84 000	97 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	201 000	123 000	134 000	154 000
Fixtures	999 000	1 233 000	1 487 000	1 732 000
Total Tangible Assets	1 200 000	1 356 000	1 621 000	1 885 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 418 000	1 439 000	1 718 000	1 885 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	151 000	307 000	600 000	21 000
Total Current Assets	1 864 000	2 296 000	2 069 000	1 743 000
Total Assets	3 282 000	3 736 000	3 786 000	3 629 000
Total Equity	−97 000	638 000	427 000	236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	441 000	918 000	1 306 000	1 679 000
Creditors	2 094 000	1 371 000	1 333 000	1 058 000
Unpaid Taxes	283 000	286 000	256 000	226 000
Dividends	0	0	0	0
Other Current Debt	561 000	462 000	425 000	419 000
Total Current Debt	2 938 000	2 180 000	2 054 000	1 714 000
Total Equity and Debt	3 282 000	3 736 000	3 786 000	3 629 000

Financial indicators	2022	2021	2020	2019
Return on Equity	757,73 %	33,07 %	44,73 %	77,97 %
Debt-to-Equity Ratio	−4,55	1,44	3,06	7,11
Operating Profit Margin	−3,58 %	1,13 %	2,35 %	2,68 %
Current Ratio	0,63	1,05	1,01	1,02
Quick Ratio	0,63	1,05	1,01	1,02
Equity Ratio	−0,03	0,17	0,11	0,07
Gross Profit Margin	18,93 %	22,65 %	27,16 %	34,44 %