PIZZAKJØRER'N NORGE AS

1516 MOSS

Finances

Share Ownership

Return on Equity

−8,39 %

Current Ratio

0,35

Debt-to-Equity Ratio

−1,05

Key figures (NOK)	2021	2020	2019	2018
Revenue	2 577 000	5 024 000	5 532 000	5 563 000
Net Income	215 000	−440 000	−275 000	−2 250 000
Total Assets	1 521 000	1 225 000	1 587 000	1 195 000
Total Equity	−2 564 000	−2 779 000	−2 338 000	−2 064 000

Income (NOK)	2021	2020	2019	2018
Revenue	2 577 000	5 024 000	5 532 000	5 563 000
Expenditure	2 310 000	5 460 000	5 766 000	7 794 000
Operating Profit	267 000	−437 000	−234 000	−2 232 000
Financial Income	0	0	0	0
Financial Costs	52 000	3 000	41 000	26 000
Financial Balance	−52 000	−3 000	−41 000	−26 000
Earnings Before Tax	215 000	−440 000	−275 000	−2 257 000
Tax	0	0	0	−7 000
Net Income	215 000	−440 000	−275 000	−2 250 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	1 040 000	481 000	798 000	522 000
Total Current Assets	481 000	743 000	789 000	674 000
Total Assets	1 521 000	1 225 000	1 587 000	1 195 000
Total Retained Equity	−2 594 000	−2 809 000	−2 368 000	−2 094 000
Total Equity	−2 564 000	−2 779 000	−2 338 000	−2 064 000
Total Long-Term Debt	2 700 000	2 700 000	207 000	341 000
Total Current Debt	1 385 000	1 303 000	3 719 000	2 918 000
Total Equity and Debt	1 521 000	1 225 000	1 587 000	1 195 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 271 000	4 361 000	4 676 000	4 968 000
Other Income	1 305 000	663 000	856 000	595 000
Revenue	2 577 000	5 024 000	5 532 000	5 563 000
Cost of Goods Sold	486 000	2 086 000	2 411 000	2 732 000
Salary Costs	354 000	1 224 000	1 011 000	1 695 000
Depreciation	66 000	108 000	214 000	210 000
Impairment	0	0	0	0
Expenditure	2 310 000	5 460 000	5 766 000	7 794 000
Operating Profit	267 000	−437 000	−234 000	−2 232 000
Financial Income	0	0	0	0
Financial Costs	52 000	3 000	41 000	26 000
Financial Balance	−52 000	−3 000	−41 000	−26 000
Dividends	0	0	0	0
Net Income	215 000	−440 000	−275 000	−2 250 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	494 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	416 000	481 000	304 000	492 000
Total Tangible Assets	416 000	481 000	798 000	492 000
Total Fiancial Fixed Assets	624 000	0	0	30 000
Total Fixed Assets	1 040 000	481 000	798 000	522 000
Stock	63 000	39 000	209 000	234 000
Total Investments	0	0	0	0
Cash, Bank	21 000	264 000	170 000	202 000
Total Current Assets	481 000	743 000	789 000	674 000
Total Assets	1 521 000	1 225 000	1 587 000	1 195 000
Total Equity	−2 564 000	−2 779 000	−2 338 000	−2 064 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 700 000	2 700 000	207 000	341 000
Creditors	835 000	558 000	618 000	73 000
Unpaid Taxes	171 000	353 000	60 000	143 000
Dividends	0	0	0	0
Other Current Debt	379 000	392 000	3 040 000	2 673 000
Total Current Debt	1 385 000	1 303 000	3 719 000	2 918 000
Total Equity and Debt	1 521 000	1 225 000	1 587 000	1 195 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−8,39 %	15,83 %	11,76 %	109,01 %
Debt-to-Equity Ratio	−1,05	−0,97	−0,09	−0,17
Operating Profit Margin	10,36 %	−8,7 %	−4,23 %	−40,12 %
Current Ratio	0,35	0,57	0,21	0,23
Quick Ratio	0,36	0,59	0,22	0,25
Equity Ratio	−1,69	−2,27	−1,47	−1,73
Gross Profit Margin	81,14 %	58,48 %	56,42 %	50,89 %