EMIL PIZZA OG GRILL AS

0664 OSLO

Finances

Share Ownership

Return on Equity

68,62 %

Current Ratio

4,85

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 011 000	3 233 000	2 912 000	2 859 000
Net Income	1 076 000	25 000	−38 000	−122 000
Total Assets	1 991 000	1 328 000	1 432 000	1 483 000
Total Equity	1 568 000	492 000	467 000	573 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 011 000	3 233 000	2 912 000	2 859 000
Expenditure	1 656 000	3 206 000	2 950 000	2 983 000
Operating Profit	1 356 000	27 000	−38 000	−123 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	0	1 000
Financial Balance	0	−2 000	0	−1 000
Earnings Before Tax	1 356 000	25 000	−38 000	−124 000
Tax	279 000	0	0	−2 000
Net Income	1 076 000	25 000	−38 000	−122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 205 000	1 242 000	1 319 000	1 381 000
Total Current Assets	786 000	87 000	113 000	101 000
Total Assets	1 991 000	1 328 000	1 432 000	1 483 000
Total Retained Equity	1 538 000	462 000	437 000	543 000
Total Equity	1 568 000	492 000	467 000	573 000
Total Long-Term Debt	261 000	344 000	478 000	510 000
Total Current Debt	162 000	493 000	487 000	400 000
Total Equity and Debt	1 991 000	1 328 000	1 432 000	1 483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 787 000	3 233 000	2 901 000	2 859 000
Other Income	1 224 000	0	12 000	0
Revenue	3 011 000	3 233 000	2 912 000	2 859 000
Cost of Goods Sold	759 000	1 561 000	1 434 000	1 486 000
Salary Costs	305 000	804 000	678 000	755 000
Depreciation	0	9 000	11 000	26 000
Impairment	0	0	0	0
Expenditure	1 656 000	3 206 000	2 950 000	2 983 000
Operating Profit	1 356 000	27 000	−38 000	−123 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	0	1 000
Financial Balance	0	−2 000	0	−1 000
Dividends	0	0	68 000	0
Net Income	1 076 000	25 000	−38 000	−122 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	27 000	34 000	42 000
Total Intangible Assets	0	27 000	34 000	42 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	10 000	12 000	76 000
Total Tangible Assets	0	10 000	12 000	76 000
Total Fiancial Fixed Assets	1 205 000	1 205 000	1 274 000	1 264 000
Total Fixed Assets	1 205 000	1 242 000	1 319 000	1 381 000
Stock	0	22 000	31 000	59 000
Total Investments	0	0	0	0
Cash, Bank	840 000	54 000	82 000	34 000
Total Current Assets	786 000	87 000	113 000	101 000
Total Assets	1 991 000	1 328 000	1 432 000	1 483 000
Total Equity	1 568 000	492 000	467 000	573 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	261 000	344 000	478 000	510 000
Creditors	27 000	224 000	146 000	210 000
Unpaid Taxes	0	14 000	19 000	−31 000
Dividends	0	0	68 000	0
Other Current Debt	67 000	255 000	254 000	221 000
Total Current Debt	162 000	493 000	487 000	400 000
Total Equity and Debt	1 991 000	1 328 000	1 432 000	1 483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,62 %	5,08 %	−8,14 %	−21,29 %
Debt-to-Equity Ratio	0,17	0,7	1,02	0,89
Operating Profit Margin	45,03 %	0,84 %	−1,3 %	−4,3 %
Current Ratio	4,85	0,18	0,23	0,25
Quick Ratio	4,85	0,18	0,25	0,3
Equity Ratio	0,79	0,37	0,33	0,39
Gross Profit Margin	74,79 %	51,72 %	50,76 %	48,02 %