PRONTO PIZZA SERVICE AS

2019 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

−11,35 %

Current Ratio

0,37

Debt-to-Equity Ratio

−0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 654 000	3 567 000	3 439 000	4 084 000
Net Income	68 000	56 000	−152 000	−367 000
Total Assets	463 000	599 000	674 000	576 000
Total Equity	−599 000	−667 000	−723 000	−571 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 654 000	3 567 000	3 439 000	4 084 000
Expenditure	3 573 000	3 499 000	3 555 000	4 431 000
Operating Profit	81 000	68 000	−116 000	−347 000
Financial Income	0	9 000	1 000	5 000
Financial Costs	13 000	20 000	37 000	25 000
Financial Balance	−13 000	−11 000	−36 000	−20 000
Earnings Before Tax	68 000	56 000	−152 000	−367 000
Tax	0	0	0	0
Net Income	68 000	56 000	−152 000	−367 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	99 000	124 000	135 000	169 000
Total Current Assets	364 000	474 000	539 000	407 000
Total Assets	463 000	599 000	674 000	576 000
Total Retained Equity	−629 000	−697 000	−753 000	−601 000
Total Equity	−599 000	−667 000	−723 000	−571 000
Total Long-Term Debt	82 000	129 000	168 000	222 000
Total Current Debt	980 000	1 136 000	1 229 000	924 000
Total Equity and Debt	463 000	599 000	674 000	576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 648 000	3 567 000	3 439 000	4 076 000
Other Income	5 000	0	0	8 000
Revenue	3 654 000	3 567 000	3 439 000	4 084 000
Cost of Goods Sold	1 460 000	1 211 000	1 280 000	1 617 000
Salary Costs	1 107 000	1 187 000	1 072 000	1 821 000
Depreciation	25 000	31 000	34 000	42 000
Impairment	0	0	0	0
Expenditure	3 573 000	3 499 000	3 555 000	4 431 000
Operating Profit	81 000	68 000	−116 000	−347 000
Financial Income	0	9 000	1 000	5 000
Financial Costs	13 000	20 000	37 000	25 000
Financial Balance	−13 000	−11 000	−36 000	−20 000
Dividends	0	0	0	0
Net Income	68 000	56 000	−152 000	−367 000

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	99 000	124 000	135 000	169 000
Total Tangible Assets	99 000	124 000	135 000	169 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	99 000	124 000	135 000	169 000
Stock	7 000	8 000	8 000	16 000
Total Investments	0	0	0	0
Cash, Bank	314 000	448 000	450 000	312 000
Total Current Assets	364 000	474 000	539 000	407 000
Total Assets	463 000	599 000	674 000	576 000
Total Equity	−599 000	−667 000	−723 000	−571 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	82 000	129 000	168 000	222 000
Creditors	295 000	485 000	701 000	390 000
Unpaid Taxes	322 000	243 000	190 000	250 000
Dividends	0	0	0	0
Other Current Debt	363 000	408 000	338 000	284 000
Total Current Debt	980 000	1 136 000	1 229 000	924 000
Total Equity and Debt	463 000	599 000	674 000	576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,35 %	−8,4 %	21,02 %	64,27 %
Debt-to-Equity Ratio	−0,14	−0,19	−0,23	−0,39
Operating Profit Margin	2,22 %	1,91 %	−3,37 %	−8,5 %
Current Ratio	0,37	0,42	0,44	0,44
Quick Ratio	0,37	0,42	0,44	0,45
Equity Ratio	−1,29	−1,11	−1,07	−0,99
Gross Profit Margin	60,04 %	66,05 %	62,78 %	60,41 %