BREIDABLIKK PIZZA AS

4017 STAVANGER

Finances

Return on Equity

88,24 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 435 000	8 252 000	7 892 000	9 063 000
Net Income	1 065 000	943 000	655 000	925 000
Total Assets	2 440 000	2 025 000	2 419 000	2 926 000
Total Equity	1 207 000	143 000	100 000	872 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 435 000	8 252 000	7 892 000	9 063 000
Expenditure	8 067 000	7 043 000	7 052 000	7 876 000
Operating Profit	1 367 000	1 209 000	840 000	1 187 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	0	1 000
Financial Balance	−2 000	−1 000	0	0
Earnings Before Tax	1 365 000	1 209 000	840 000	1 186 000
Tax	300 000	266 000	185 000	261 000
Net Income	1 065 000	943 000	655 000	925 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	726 000	895 000	1 131 000	1 343 000
Total Current Assets	1 713 000	1 130 000	1 287 000	1 583 000
Total Assets	2 440 000	2 025 000	2 419 000	2 926 000
Total Retained Equity	1 107 000	43 000	0	769 000
Total Equity	1 207 000	143 000	100 000	872 000
Total Long-Term Debt	6 000	10 000	16 000	20 000
Total Current Debt	1 227 000	1 871 000	2 302 000	2 034 000
Total Equity and Debt	2 440 000	2 025 000	2 419 000	2 926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 435 000	8 148 000	7 587 000	8 763 000
Other Income	0	104 000	305 000	300 000
Revenue	9 435 000	8 252 000	7 892 000	9 063 000
Cost of Goods Sold	2 783 000	2 369 000	2 235 000	2 550 000
Salary Costs	2 983 000	2 490 000	2 598 000	2 946 000
Depreciation	234 000	237 000	241 000	242 000
Impairment	0	0	0	0
Expenditure	8 067 000	7 043 000	7 052 000	7 876 000
Operating Profit	1 367 000	1 209 000	840 000	1 187 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	0	1 000
Financial Balance	−2 000	−1 000	0	0
Dividends	0	900 000	1 428 000	1 000 000
Net Income	1 065 000	943 000	655 000	925 000

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	222 000	225 000	295 000	337 000
Total Tangible Assets	606 000	775 000	1 011 000	1 223 000
Total Fiancial Fixed Assets	120 000	120 000	120 000	120 000
Total Fixed Assets	726 000	895 000	1 131 000	1 343 000
Stock	103 000	72 000	95 000	89 000
Total Investments	0	0	0	0
Cash, Bank	1 452 000	921 000	1 094 000	1 415 000
Total Current Assets	1 713 000	1 130 000	1 287 000	1 583 000
Total Assets	2 440 000	2 025 000	2 419 000	2 926 000
Total Equity	1 207 000	143 000	100 000	872 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	10 000	16 000	20 000
Creditors	362 000	243 000	243 000	252 000
Unpaid Taxes	285 000	257 000	209 000	274 000
Dividends	0	900 000	1 428 000	1 000 000
Other Current Debt	274 000	1 100 000	1 662 000	1 243 000
Total Current Debt	1 227 000	1 871 000	2 302 000	2 034 000
Total Equity and Debt	2 440 000	2 025 000	2 419 000	2 926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,24 %	659,44 %	655 %	106,08 %
Debt-to-Equity Ratio	0	0,07	0,16	0,02
Operating Profit Margin	14,49 %	14,65 %	10,64 %	13,1 %
Current Ratio	1,4	0,6	0,56	0,78
Quick Ratio	1,52	0,63	0,58	0,81
Equity Ratio	0,49	0,07	0,04	0,3
Gross Profit Margin	70,5 %	71,29 %	71,68 %	71,86 %