SMILE PIZZA & GRILL AS

7043 TRONDHEIM

Finances

Share Ownership

Return on Equity

64,21 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 969 000	4 422 000	3 031 000	3 089 000
Net Income	497 000	1 064 000	317 000	83 000
Total Assets	1 825 000	2 108 000	1 205 000	654 000
Total Equity	774 000	777 000	213 000	396 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 969 000	4 422 000	3 031 000	3 089 000
Expenditure	5 326 000	3 054 000	2 624 000	2 983 000
Operating Profit	639 000	1 366 000	407 000	106 000
Financial Income	2 000	0	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	1 000	−2 000	−1 000	0
Earnings Before Tax	640 000	1 365 000	406 000	106 000
Tax	143 000	300 000	89 000	23 000
Net Income	497 000	1 064 000	317 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	301 000	406 000	182 000	200 000
Total Current Assets	1 524 000	1 703 000	1 023 000	455 000
Total Assets	1 825 000	2 108 000	1 205 000	654 000
Total Retained Equity	674 000	677 000	113 000	296 000
Total Equity	774 000	777 000	213 000	396 000
Total Long-Term Debt	0	12 000	5 000	5 000
Total Current Debt	1 051 000	1 320 000	987 000	253 000
Total Equity and Debt	1 825 000	2 108 000	1 205 000	654 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 959 000	4 422 000	3 031 000	3 089 000
Other Income	10 000	0	0	0
Revenue	5 969 000	4 422 000	3 031 000	3 089 000
Cost of Goods Sold	1 572 000	983 000	942 000	928 000
Salary Costs	2 271 000	1 235 000	1 174 000	1 586 000
Depreciation	41 000	53 000	35 000	38 000
Impairment	0	0	0	0
Expenditure	5 326 000	3 054 000	2 624 000	2 983 000
Operating Profit	639 000	1 366 000	407 000	106 000
Financial Income	2 000	0	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	1 000	−2 000	−1 000	0
Dividends	500 000	500 000	500 000	0
Net Income	497 000	1 064 000	317 000	83 000

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	273 000	377 000	155 000	173 000
Total Tangible Assets	273 000	377 000	155 000	173 000
Total Fiancial Fixed Assets	29 000	29 000	27 000	27 000
Total Fixed Assets	301 000	406 000	182 000	200 000
Stock	57 000	75 000	50 000	96 000
Total Investments	0	0	0	0
Cash, Bank	1 143 000	1 060 000	924 000	342 000
Total Current Assets	1 524 000	1 703 000	1 023 000	455 000
Total Assets	1 825 000	2 108 000	1 205 000	654 000
Total Equity	774 000	777 000	213 000	396 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	12 000	5 000	5 000
Creditors	−44 000	183 000	35 000	11 000
Unpaid Taxes	199 000	182 000	138 000	56 000
Dividends	500 000	500 000	500 000	0
Other Current Debt	241 000	161 000	224 000	164 000
Total Current Debt	1 051 000	1 320 000	987 000	253 000
Total Equity and Debt	1 825 000	2 108 000	1 205 000	654 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,21 %	136,94 %	148,83 %	20,96 %
Debt-to-Equity Ratio	0	0,02	0,02	0,01
Operating Profit Margin	10,71 %	30,89 %	13,43 %	3,43 %
Current Ratio	1,45	1,29	1,04	1,8
Quick Ratio	1,53	1,37	1,09	2,9
Equity Ratio	0,42	0,37	0,18	0,61
Gross Profit Margin	73,66 %	77,77 %	68,92 %	69,96 %