CAMPINO PIZZA HOUSE AS

1767 HALDEN

Finances

Share Ownership

Return on Equity

13,39 %

Current Ratio

3,64

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 407 000	9 617 000	9 311 000	9 064 000
Net Income	416 000	479 000	679 000	635 000
Total Assets	4 526 000	4 273 000	3 825 000	2 690 000
Total Equity	3 107 000	2 891 000	2 412 000	1 733 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 407 000	9 617 000	9 311 000	9 064 000
Expenditure	9 848 000	8 989 000	8 453 000	8 251 000
Operating Profit	559 000	629 000	858 000	814 000
Financial Income	0	0	0	1 000
Financial Costs	13 000	12 000	18 000	1 000
Financial Balance	−13 000	−12 000	−18 000	0
Earnings Before Tax	546 000	617 000	841 000	814 000
Tax	131 000	138 000	161 000	179 000
Net Income	416 000	479 000	679 000	635 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	245 000	356 000	446 000	75 000
Total Current Assets	4 281 000	3 916 000	3 380 000	2 615 000
Total Assets	4 526 000	4 273 000	3 825 000	2 690 000
Total Retained Equity	3 077 000	2 861 000	2 382 000	1 703 000
Total Equity	3 107 000	2 891 000	2 412 000	1 733 000
Total Long-Term Debt	243 000	308 000	376 000	0
Total Current Debt	1 176 000	1 073 000	1 037 000	957 000
Total Equity and Debt	4 526 000	4 273 000	3 825 000	2 690 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 407 000	9 617 000	9 247 000	9 064 000
Other Income	0	0	64 000	0
Revenue	10 407 000	9 617 000	9 311 000	9 064 000
Cost of Goods Sold	3 353 000	3 102 000	3 014 000	2 783 000
Salary Costs	4 854 000	4 397 000	4 103 000	4 209 000
Depreciation	112 000	112 000	104 000	57 000
Impairment	0	0	0	0
Expenditure	9 848 000	8 989 000	8 453 000	8 251 000
Operating Profit	559 000	629 000	858 000	814 000
Financial Income	0	0	0	1 000
Financial Costs	13 000	12 000	18 000	1 000
Financial Balance	−13 000	−12 000	−18 000	0
Dividends	200 000	0	0	0
Net Income	416 000	479 000	679 000	635 000

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	245 000	356 000	446 000	51 000
Total Tangible Assets	245 000	356 000	446 000	51 000
Total Fiancial Fixed Assets	0	0	0	23 000
Total Fixed Assets	245 000	356 000	446 000	75 000
Stock	93 000	150 000	89 000	81 000
Total Investments	0	0	0	0
Cash, Bank	4 157 000	3 767 000	3 291 000	2 534 000
Total Current Assets	4 281 000	3 916 000	3 380 000	2 615 000
Total Assets	4 526 000	4 273 000	3 825 000	2 690 000
Total Equity	3 107 000	2 891 000	2 412 000	1 733 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	243 000	308 000	376 000	0
Creditors	182 000	162 000	170 000	52 000
Unpaid Taxes	475 000	416 000	375 000	374 000
Dividends	200 000	0	0	0
Other Current Debt	389 000	357 000	330 000	352 000
Total Current Debt	1 176 000	1 073 000	1 037 000	957 000
Total Equity and Debt	4 526 000	4 273 000	3 825 000	2 690 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,39 %	16,57 %	28,15 %	36,64 %
Debt-to-Equity Ratio	0,08	0,11	0,16	0
Operating Profit Margin	5,37 %	6,54 %	9,21 %	8,98 %
Current Ratio	3,64	3,65	3,26	2,73
Quick Ratio	3,95	4,24	3,57	2,99
Equity Ratio	0,69	0,68	0,63	0,64
Gross Profit Margin	67,78 %	67,74 %	67,63 %	69,3 %