PIZZERIA SEVAL AS

3921 PORSGRUNN

Finances

Share Ownership

Return on Equity

31,81 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 297 000	9 976 000	7 736 000	8 726 000
Net Income	272 000	220 000	136 000	95 000
Total Assets	2 053 000	1 495 000	1 132 000	977 000
Total Equity	855 000	583 000	364 000	228 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 297 000	9 976 000	7 736 000	8 726 000
Expenditure	11 953 000	9 690 000	7 561 000	8 607 000
Operating Profit	343 000	287 000	175 000	119 000
Financial Income	1 000	0	0	1 000
Financial Costs	4 000	2 000	0	0
Financial Balance	−3 000	−2 000	0	1 000
Earnings Before Tax	341 000	285 000	175 000	119 000
Tax	69 000	65 000	39 000	24 000
Net Income	272 000	220 000	136 000	95 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	158 000	27 000	73 000	121 000
Total Current Assets	1 895 000	1 468 000	1 059 000	857 000
Total Assets	2 053 000	1 495 000	1 132 000	977 000
Total Retained Equity	753 000	481 000	261 000	125 000
Total Equity	855 000	583 000	364 000	228 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 197 000	912 000	768 000	749 000
Total Equity and Debt	2 053 000	1 495 000	1 132 000	977 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 297 000	9 976 000	7 724 000	8 726 000
Other Income	0	0	12 000	0
Revenue	12 297 000	9 976 000	7 736 000	8 726 000
Cost of Goods Sold	4 898 000	4 058 000	3 446 000	3 797 000
Salary Costs	4 745 000	3 875 000	3 127 000	3 849 000
Depreciation	30 000	46 000	46 000	44 000
Impairment	0	0	0	0
Expenditure	11 953 000	9 690 000	7 561 000	8 607 000
Operating Profit	343 000	287 000	175 000	119 000
Financial Income	1 000	0	0	1 000
Financial Costs	4 000	2 000	0	0
Financial Balance	−3 000	−2 000	0	1 000
Dividends	0	0	0	0
Net Income	272 000	220 000	136 000	95 000

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	158 000	27 000	73 000	121 000
Total Tangible Assets	158 000	27 000	73 000	121 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	158 000	27 000	73 000	121 000
Stock	113 000	129 000	101 000	109 000
Total Investments	0	0	0	0
Cash, Bank	1 545 000	1 215 000	857 000	592 000
Total Current Assets	1 895 000	1 468 000	1 059 000	857 000
Total Assets	2 053 000	1 495 000	1 132 000	977 000
Total Equity	855 000	583 000	364 000	228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	225 000	139 000	149 000	43 000
Unpaid Taxes	416 000	363 000	292 000	327 000
Dividends	0	0	0	0
Other Current Debt	487 000	346 000	288 000	356 000
Total Current Debt	1 197 000	912 000	768 000	749 000
Total Equity and Debt	2 053 000	1 495 000	1 132 000	977 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,81 %	37,74 %	37,36 %	41,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,79 %	2,88 %	2,26 %	1,36 %
Current Ratio	1,58	1,61	1,38	1,14
Quick Ratio	1,75	1,87	1,59	1,34
Equity Ratio	0,42	0,39	0,32	0,23
Gross Profit Margin	60,17 %	59,32 %	55,46 %	56,49 %