FREDRIKSTAD PIZZA & GRILL AS

1608 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

20,83 %

Current Ratio

1,32

Debt-to-Equity Ratio

2,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 398 000	5 845 000	4 141 000	3 119 000
Net Income	297 000	387 000	458 000	162 000
Total Assets	5 886 000	5 448 000	5 218 000	2 874 000
Total Equity	1 426 000	1 129 000	742 000	283 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 398 000	5 845 000	4 141 000	3 119 000
Expenditure	5 878 000	5 242 000	3 456 000	2 820 000
Operating Profit	520 000	604 000	685 000	300 000
Financial Income	0	0	0	0
Financial Costs	139 000	107 000	97 000	102 000
Financial Balance	−139 000	−107 000	−97 000	−102 000
Earnings Before Tax	380 000	497 000	588 000	198 000
Tax	84 000	109 000	129 000	35 000
Net Income	297 000	387 000	458 000	162 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 806 000	4 824 000	4 887 000	2 444 000
Total Current Assets	1 080 000	624 000	330 000	429 000
Total Assets	5 886 000	5 448 000	5 218 000	2 874 000
Total Retained Equity	1 324 000	1 027 000	640 000	181 000
Total Equity	1 426 000	1 129 000	742 000	283 000
Total Long-Term Debt	3 644 000	3 803 000	4 021 000	2 234 000
Total Current Debt	816 000	516 000	455 000	357 000
Total Equity and Debt	5 886 000	5 448 000	5 218 000	2 874 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 275 000	5 742 000	4 141 000	3 119 000
Other Income	123 000	104 000	0	0
Revenue	6 398 000	5 845 000	4 141 000	3 119 000
Cost of Goods Sold	2 764 000	2 545 000	1 824 000	1 409 000
Salary Costs	1 916 000	1 614 000	998 000	924 000
Depreciation	119 000	114 000	121 000	142 000
Impairment	0	0	0	0
Expenditure	5 878 000	5 242 000	3 456 000	2 820 000
Operating Profit	520 000	604 000	685 000	300 000
Financial Income	0	0	0	0
Financial Costs	139 000	107 000	97 000	102 000
Financial Balance	−139 000	−107 000	−97 000	−102 000
Dividends	0	0	0	0
Net Income	297 000	387 000	458 000	162 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 486 000	4 525 000	4 565 000	2 042 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	318 000	297 000	321 000	401 000
Total Tangible Assets	4 804 000	4 822 000	4 885 000	2 443 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	4 806 000	4 824 000	4 887 000	2 444 000
Stock	60 000	59 000	51 000	44 000
Total Investments	0	0	0	0
Cash, Bank	950 000	531 000	273 000	374 000
Total Current Assets	1 080 000	624 000	330 000	429 000
Total Assets	5 886 000	5 448 000	5 218 000	2 874 000
Total Equity	1 426 000	1 129 000	742 000	283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 644 000	3 803 000	4 021 000	2 234 000
Creditors	295 000	7 000	96 000	105 000
Unpaid Taxes	137 000	132 000	95 000	76 000
Dividends	0	0	0	0
Other Current Debt	299 000	267 000	134 000	144 000
Total Current Debt	816 000	516 000	455 000	357 000
Total Equity and Debt	5 886 000	5 448 000	5 218 000	2 874 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,83 %	34,28 %	61,73 %	57,24 %
Debt-to-Equity Ratio	2,56	3,37	5,42	7,89
Operating Profit Margin	8,13 %	10,33 %	16,54 %	9,62 %
Current Ratio	1,32	1,21	0,73	1,2
Quick Ratio	1,43	1,37	0,82	1,37
Equity Ratio	0,24	0,21	0,14	0,1
Gross Profit Margin	56,8 %	56,46 %	55,95 %	54,83 %