OSKA PIZZERIA AS

7014 TRONDHEIM

Finances

Share Ownership

Return on Equity

16,42 %

Current Ratio

0,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 879 000	5 088 000	5 022 000	5 480 000
Net Income	308 000	407 000	192 000	394 000
Total Assets	3 296 000	2 976 000	2 644 000	2 394 000
Total Equity	1 876 000	1 568 000	1 161 000	969 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 879 000	5 088 000	5 022 000	5 480 000
Expenditure	4 484 000	4 524 000	4 778 000	4 974 000
Operating Profit	395 000	565 000	245 000	508 000
Financial Income	0	0	0	0
Financial Costs	1 000	35 000	4 000	4 000
Financial Balance	−1 000	−35 000	−4 000	−4 000
Earnings Before Tax	395 000	530 000	242 000	504 000
Tax	87 000	124 000	50 000	110 000
Net Income	308 000	407 000	192 000	394 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 894 000	1 916 000	1 693 000	1 419 000
Total Current Assets	402 000	1 060 000	951 000	975 000
Total Assets	3 296 000	2 976 000	2 644 000	2 394 000
Total Retained Equity	1 776 000	1 468 000	1 061 000	869 000
Total Equity	1 876 000	1 568 000	1 161 000	969 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 420 000	1 408 000	1 483 000	1 425 000
Total Equity and Debt	3 296 000	2 976 000	2 644 000	2 394 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 879 000	5 088 000	5 014 000	5 480 000
Other Income	0	0	8 000	0
Revenue	4 879 000	5 088 000	5 022 000	5 480 000
Cost of Goods Sold	2 498 000	2 766 000	2 509 000	2 735 000
Salary Costs	1 616 000	1 389 000	1 803 000	1 787 000
Depreciation	10 000	7 000	1 000	2 000
Impairment	0	0	0	0
Expenditure	4 484 000	4 524 000	4 778 000	4 974 000
Operating Profit	395 000	565 000	245 000	508 000
Financial Income	0	0	0	0
Financial Costs	1 000	35 000	4 000	4 000
Financial Balance	−1 000	−35 000	−4 000	−4 000
Dividends	0	0	0	0
Net Income	308 000	407 000	192 000	394 000

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	40 000	26 000	32 000	0
Total Tangible Assets	40 000	26 000	32 000	0
Total Fiancial Fixed Assets	2 854 000	1 890 000	1 661 000	1 419 000
Total Fixed Assets	2 894 000	1 916 000	1 693 000	1 419 000
Stock	83 000	60 000	67 000	64 000
Total Investments	0	0	0	0
Cash, Bank	254 000	944 000	851 000	821 000
Total Current Assets	402 000	1 060 000	951 000	975 000
Total Assets	3 296 000	2 976 000	2 644 000	2 394 000
Total Equity	1 876 000	1 568 000	1 161 000	969 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	118 000	97 000	79 000	284 000
Unpaid Taxes	141 000	123 000	324 000	69 000
Dividends	0	0	0	0
Other Current Debt	1 075 000	1 065 000	1 030 000	962 000
Total Current Debt	1 420 000	1 408 000	1 483 000	1 425 000
Total Equity and Debt	3 296 000	2 976 000	2 644 000	2 394 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,42 %	25,96 %	16,54 %	40,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,1 %	11,1 %	4,88 %	9,27 %
Current Ratio	0,28	0,75	0,64	0,68
Quick Ratio	0,3	0,79	0,67	0,72
Equity Ratio	0,57	0,53	0,44	0,4
Gross Profit Margin	48,8 %	45,64 %	50,04 %	50,09 %