ØSTFOLD PIZZA AS

1605 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

374,29 %

Current Ratio

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 649 000	5 701 000	4 926 000	4 485 000
Net Income	393 000	375 000	322 000	161 000
Total Assets	1 456 000	1 464 000	1 307 000	1 012 000
Total Equity	105 000	108 000	131 000	112 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 649 000	5 701 000	4 926 000	4 485 000
Expenditure	6 141 000	5 218 000	4 514 000	4 271 000
Operating Profit	508 000	483 000	412 000	213 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	5 000	5 000	12 000
Financial Balance	−3 000	−5 000	−5 000	−11 000
Earnings Before Tax	504 000	478 000	407 000	203 000
Tax	111 000	103 000	85 000	42 000
Net Income	393 000	375 000	322 000	161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	148 000	156 000	136 000
Total Current Assets	1 350 000	1 316 000	1 151 000	876 000
Total Assets	1 456 000	1 464 000	1 307 000	1 012 000
Total Retained Equity	4 000	7 000	30 000	11 000
Total Equity	105 000	108 000	131 000	112 000
Total Long-Term Debt	2 000	32 000	60 000	89 000
Total Current Debt	1 349 000	1 324 000	1 116 000	811 000
Total Equity and Debt	1 456 000	1 464 000	1 307 000	1 012 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 649 000	5 701 000	4 926 000	4 485 000
Other Income	0	0	0	0
Revenue	6 649 000	5 701 000	4 926 000	4 485 000
Cost of Goods Sold	2 056 000	1 611 000	1 424 000	1 302 000
Salary Costs	2 393 000	2 088 000	1 817 000	1 809 000
Depreciation	32 000	33 000	35 000	35 000
Impairment	0	0	0	0
Expenditure	6 141 000	5 218 000	4 514 000	4 271 000
Operating Profit	508 000	483 000	412 000	213 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	5 000	5 000	12 000
Financial Balance	−3 000	−5 000	−5 000	−11 000
Dividends	0	0	0	0
Net Income	393 000	375 000	322 000	161 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 000	26 000	38 000	55 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	75 000	97 000	119 000	80 000
Total Tangible Assets	91 000	123 000	156 000	136 000
Total Fiancial Fixed Assets	15 000	25 000	0	0
Total Fixed Assets	106 000	148 000	156 000	136 000
Stock	61 000	63 000	51 000	53 000
Total Investments	0	0	0	0
Cash, Bank	393 000	615 000	481 000	375 000
Total Current Assets	1 350 000	1 316 000	1 151 000	876 000
Total Assets	1 456 000	1 464 000	1 307 000	1 012 000
Total Equity	105 000	108 000	131 000	112 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	32 000	60 000	89 000
Creditors	172 000	185 000	195 000	149 000
Unpaid Taxes	160 000	147 000	133 000	132 000
Dividends	0	0	0	0
Other Current Debt	422 000	405 000	313 000	251 000
Total Current Debt	1 349 000	1 324 000	1 116 000	811 000
Total Equity and Debt	1 456 000	1 464 000	1 307 000	1 012 000

Financial indicators	2022	2021	2020	2019
Return on Equity	374,29 %	347,22 %	245,8 %	143,75 %
Debt-to-Equity Ratio	0,02	0,3	0,46	0,79
Operating Profit Margin	7,64 %	8,47 %	8,36 %	4,75 %
Current Ratio	1	0,99	1,03	1,08
Quick Ratio	1,05	1,04	1,08	1,16
Equity Ratio	0,07	0,07	0,1	0,11
Gross Profit Margin	69,08 %	71,74 %	71,09 %	70,97 %