PIZZALI EIENDOM AS

1739 BORGENHAUGEN

Finances

Share Ownership

Return on Equity

44,01 %

Current Ratio

3,25

Debt-to-Equity Ratio

8,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	733 000	384 000	490 000	435 000
Net Income	323 000	12 000	−52 000	−46 000
Total Assets	7 006 000	7 141 000	7 109 000	7 191 000
Total Equity	734 000	411 000	399 000	451 000

Income (NOK)	2022	2021	2020	2019
Revenue	733 000	384 000	490 000	435 000
Expenditure	347 000	372 000	384 000	326 000
Operating Profit	386 000	12 000	106 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	0	158 000	155 000
Financial Balance	0	0	−158 000	−155 000
Earnings Before Tax	386 000	12 000	−52 000	−46 000
Tax	63 000	0	0	0
Net Income	323 000	12 000	−52 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 617 000	6 781 000	6 945 000	7 109 000
Total Current Assets	390 000	361 000	164 000	82 000
Total Assets	7 006 000	7 141 000	7 109 000	7 191 000
Total Retained Equity	634 000	311 000	299 000	351 000
Total Equity	734 000	411 000	399 000	451 000
Total Long-Term Debt	6 153 000	6 690 000	6 690 000	3 803 000
Total Current Debt	120 000	41 000	20 000	2 938 000
Total Equity and Debt	7 006 000	7 141 000	7 109 000	7 191 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	733 000	384 000	490 000	435 000
Revenue	733 000	384 000	490 000	435 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	164 000	164 000	164 000	164 000
Impairment	0	0	0	0
Expenditure	347 000	372 000	384 000	326 000
Operating Profit	386 000	12 000	106 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	0	158 000	155 000
Financial Balance	0	0	−158 000	−155 000
Dividends	0	0	0	0
Net Income	323 000	12 000	−52 000	−46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 442 000	6 587 000	6 732 000	6 877 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	175 000	194 000	213 000	231 000
Total Tangible Assets	6 617 000	6 781 000	6 945 000	7 109 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 617 000	6 781 000	6 945 000	7 109 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	205 000	322 000	108 000	28 000
Total Current Assets	390 000	361 000	164 000	82 000
Total Assets	7 006 000	7 141 000	7 109 000	7 191 000
Total Equity	734 000	411 000	399 000	451 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 153 000	6 690 000	6 690 000	3 803 000
Creditors	8 000	29 000	8 000	15 000
Unpaid Taxes	40 000	12 000	12 000	11 000
Dividends	0	0	0	0
Other Current Debt	72 000	0	0	2 912 000
Total Current Debt	120 000	41 000	20 000	2 938 000
Total Equity and Debt	7 006 000	7 141 000	7 109 000	7 191 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,01 %	2,92 %	−13,03 %	−10,2 %
Debt-to-Equity Ratio	8,38	16,28	16,77	8,43
Operating Profit Margin	52,66 %	3,13 %	21,63 %	25,06 %
Current Ratio	3,25	8,8	8,2	0,03
Quick Ratio	3,25	8,8	8,2	0,03
Equity Ratio	0,1	0,06	0,06	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %