PIZZABUSSEN AS

1063 OSLO

Finances

Share Ownership

Return on Equity

−59,36 %

Current Ratio

0,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 728 000	7 871 000	8 295 000	7 923 000
Net Income	−149 000	−122 000	−34 000	−276 000
Total Assets	653 000	1 375 000	1 487 000	1 457 000
Total Equity	251 000	400 000	522 000	556 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 728 000	7 871 000	8 295 000	7 923 000
Expenditure	6 918 000	8 026 000	8 337 000	8 275 000
Operating Profit	−190 000	−155 000	−42 000	−351 000
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	0	1 000	3 000
Financial Balance	0	0	−1 000	−2 000
Earnings Before Tax	−190 000	−155 000	−43 000	−354 000
Tax	−41 000	−33 000	−9 000	−78 000
Net Income	−149 000	−122 000	−34 000	−276 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	330 000	401 000	396 000	248 000
Total Current Assets	323 000	974 000	1 091 000	1 209 000
Total Assets	653 000	1 375 000	1 487 000	1 457 000
Total Retained Equity	101 000	250 000	372 000	406 000
Total Equity	251 000	400 000	522 000	556 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	402 000	975 000	965 000	901 000
Total Equity and Debt	653 000	1 375 000	1 487 000	1 457 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 678 000	7 871 000	8 295 000	7 923 000
Other Income	50 000	0	0	0
Revenue	6 728 000	7 871 000	8 295 000	7 923 000
Cost of Goods Sold	2 716 000	2 921 000	2 958 000	2 436 000
Salary Costs	2 637 000	3 505 000	3 888 000	4 307 000
Depreciation	31 000	22 000	20 000	49 000
Impairment	0	0	0	0
Expenditure	6 918 000	8 026 000	8 337 000	8 275 000
Operating Profit	−190 000	−155 000	−42 000	−351 000
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	0	1 000	3 000
Financial Balance	0	0	−1 000	−2 000
Dividends	0	0	0	0
Net Income	−149 000	−122 000	−34 000	−276 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	290 000	249 000	215 000	206 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	53 000	58 000	22 000
Total Tangible Assets	40 000	53 000	58 000	22 000
Total Fiancial Fixed Assets	0	99 000	123 000	20 000
Total Fixed Assets	330 000	401 000	396 000	248 000
Stock	41 000	240 000	184 000	103 000
Total Investments	0	0	0	0
Cash, Bank	246 000	606 000	832 000	921 000
Total Current Assets	323 000	974 000	1 091 000	1 209 000
Total Assets	653 000	1 375 000	1 487 000	1 457 000
Total Equity	251 000	400 000	522 000	556 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	147 000	273 000	277 000	191 000
Unpaid Taxes	95 000	311 000	355 000	337 000
Dividends	0	0	0	0
Other Current Debt	160 000	390 000	332 000	373 000
Total Current Debt	402 000	975 000	965 000	901 000
Total Equity and Debt	653 000	1 375 000	1 487 000	1 457 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−59,36 %	−30,5 %	−6,51 %	−49,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,82 %	−1,97 %	−0,51 %	−4,43 %
Current Ratio	0,8	1	1,13	1,34
Quick Ratio	0,89	1,33	1,4	1,52
Equity Ratio	0,38	0,29	0,35	0,38
Gross Profit Margin	59,63 %	62,89 %	64,34 %	69,25 %