STORHAUG PIZZA AS

4014 STAVANGER

Finances

Share Ownership

Return on Equity

415,48 %

Current Ratio

0,9

Debt-to-Equity Ratio

0,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 391 000	8 301 000	7 799 000	8 670 000
Net Income	698 000	979 000	870 000	1 072 000
Total Assets	2 149 000	2 356 000	2 279 000	2 801 000
Total Equity	168 000	168 000	190 000	190 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 391 000	8 301 000	7 799 000	8 670 000
Expenditure	8 484 000	7 033 000	6 670 000	7 259 000
Operating Profit	909 000	1 268 000	1 129 000	1 411 000
Financial Income	0	1 000	0	0
Financial Costs	14 000	14 000	14 000	37 000
Financial Balance	−14 000	−13 000	−14 000	−37 000
Earnings Before Tax	895 000	1 255 000	1 115 000	1 374 000
Tax	197 000	276 000	245 000	302 000
Net Income	698 000	979 000	870 000	1 072 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	482 000	624 000	826 000	1 032 000
Total Current Assets	1 667 000	1 732 000	1 453 000	1 769 000
Total Assets	2 149 000	2 356 000	2 279 000	2 801 000
Total Retained Equity	0	0	22 000	22 000
Total Equity	168 000	168 000	190 000	190 000
Total Long-Term Debt	135 000	195 000	258 000	316 000
Total Current Debt	1 846 000	1 993 000	1 831 000	2 295 000
Total Equity and Debt	2 149 000	2 356 000	2 279 000	2 801 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 391 000	8 301 000	7 799 000	8 670 000
Other Income	0	0	0	0
Revenue	9 391 000	8 301 000	7 799 000	8 670 000
Cost of Goods Sold	2 776 000	2 315 000	2 235 000	2 498 000
Salary Costs	3 186 000	2 658 000	2 581 000	2 828 000
Depreciation	173 000	205 000	206 000	203 000
Impairment	0	0	0	0
Expenditure	8 484 000	7 033 000	6 670 000	7 259 000
Operating Profit	909 000	1 268 000	1 129 000	1 411 000
Financial Income	0	1 000	0	0
Financial Costs	14 000	14 000	14 000	37 000
Financial Balance	−14 000	−13 000	−14 000	−37 000
Dividends	0	0	870 000	1 100 000
Net Income	698 000	979 000	870 000	1 072 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	2 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	477 000	621 000	826 000	1 032 000
Total Tangible Assets	477 000	621 000	826 000	1 032 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	482 000	624 000	826 000	1 032 000
Stock	111 000	83 000	92 000	60 000
Total Investments	0	0	0	0
Cash, Bank	1 348 000	1 560 000	1 280 000	1 662 000
Total Current Assets	1 667 000	1 732 000	1 453 000	1 769 000
Total Assets	2 149 000	2 356 000	2 279 000	2 801 000
Total Equity	168 000	168 000	190 000	190 000
Short-Term Group Debt	895 000	1 284 000	0	0
Total Long-Term Debt	135 000	195 000	258 000	316 000
Creditors	418 000	227 000	248 000	239 000
Unpaid Taxes	224 000	186 000	172 000	190 000
Dividends	0	0	870 000	1 100 000
Other Current Debt	307 000	296 000	294 000	468 000
Total Current Debt	1 846 000	1 993 000	1 831 000	2 295 000
Total Equity and Debt	2 149 000	2 356 000	2 279 000	2 801 000

Financial indicators	2022	2021	2020	2019
Return on Equity	415,48 %	582,74 %	457,89 %	564,21 %
Debt-to-Equity Ratio	0,8	1,16	1,36	1,66
Operating Profit Margin	9,68 %	15,28 %	14,48 %	16,27 %
Current Ratio	0,9	0,87	0,79	0,77
Quick Ratio	0,96	0,91	0,84	0,79
Equity Ratio	0,08	0,07	0,08	0,07
Gross Profit Margin	70,44 %	72,11 %	71,34 %	71,19 %