BJØRNEFJORDEN PIZZA AS

5200 OS

Finances

Share Ownership

Return on Equity

124,47 %

Current Ratio

0,26

Debt-to-Equity Ratio

−2,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 323 000	8 918 000	7 336 000	9 945 000
Net Income	−758 000	−403 000	−328 000	−327 000
Total Assets	4 097 000	3 565 000	3 854 000	4 207 000
Total Equity	−609 000	379 000	552 000	693 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 323 000	8 918 000	7 336 000	9 945 000
Expenditure	9 989 000	9 216 000	7 590 000	10 162 000
Operating Profit	−666 000	−298 000	−254 000	−218 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	93 000	60 000	74 000	110 000
Financial Balance	−92 000	−59 000	−74 000	−109 000
Earnings Before Tax	−758 000	−358 000	−328 000	−327 000
Tax	0	45 000	0	0
Net Income	−758 000	−403 000	−328 000	−327 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 277 000	2 930 000	2 942 000	3 360 000
Total Current Assets	819 000	635 000	913 000	847 000
Total Assets	4 097 000	3 565 000	3 854 000	4 207 000
Total Retained Equity	−1 109 000	−121 000	0	0
Total Equity	−609 000	379 000	552 000	693 000
Total Long-Term Debt	1 572 000	980 000	1 080 000	1 249 000
Total Current Debt	3 133 000	2 206 000	2 222 000	2 264 000
Total Equity and Debt	4 097 000	3 565 000	3 854 000	4 207 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 323 000	8 546 000	7 181 000	9 945 000
Other Income	0	372 000	155 000	0
Revenue	9 323 000	8 918 000	7 336 000	9 945 000
Cost of Goods Sold	2 514 000	2 346 000	1 959 000	2 669 000
Salary Costs	3 570 000	3 306 000	2 633 000	3 825 000
Depreciation	325 000	288 000	342 000	331 000
Impairment	0	0	0	0
Expenditure	9 989 000	9 216 000	7 590 000	10 162 000
Operating Profit	−666 000	−298 000	−254 000	−218 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	93 000	60 000	74 000	110 000
Financial Balance	−92 000	−59 000	−74 000	−109 000
Dividends	0	0	0	0
Net Income	−758 000	−403 000	−328 000	−327 000

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	556 000	588 000	876 000	1 075 000
Total Tangible Assets	556 000	588 000	876 000	1 075 000
Total Fiancial Fixed Assets	2 721 000	2 342 000	2 066 000	2 284 000
Total Fixed Assets	3 277 000	2 930 000	2 942 000	3 360 000
Stock	175 000	157 000	150 000	195 000
Total Investments	0	0	0	0
Cash, Bank	466 000	311 000	609 000	453 000
Total Current Assets	819 000	635 000	913 000	847 000
Total Assets	4 097 000	3 565 000	3 854 000	4 207 000
Total Equity	−609 000	379 000	552 000	693 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 572 000	980 000	1 080 000	1 249 000
Creditors	2 265 000	1 417 000	1 337 000	1 194 000
Unpaid Taxes	318 000	267 000	354 000	367 000
Dividends	0	0	0	0
Other Current Debt	550 000	521 000	531 000	704 000
Total Current Debt	3 133 000	2 206 000	2 222 000	2 264 000
Total Equity and Debt	4 097 000	3 565 000	3 854 000	4 207 000

Financial indicators	2022	2021	2020	2019
Return on Equity	124,47 %	−106,33 %	−59,42 %	−47,19 %
Debt-to-Equity Ratio	−2,58	2,59	1,96	1,8
Operating Profit Margin	−7,14 %	−3,34 %	−3,46 %	−2,19 %
Current Ratio	0,26	0,29	0,41	0,37
Quick Ratio	0,28	0,31	0,44	0,41
Equity Ratio	−0,15	0,11	0,14	0,16
Gross Profit Margin	73,03 %	73,69 %	73,3 %	73,16 %