PIZZERIA NORGE AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−707,23 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 070 000	11 858 000	11 605 000	11 237 000
Net Income	−587 000	82 000	−587 000	128 000
Total Assets	1 237 000	1 093 000	1 579 000	1 335 000
Total Equity	83 000	−266 000	−349 000	238 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 070 000	11 858 000	11 605 000	11 237 000
Expenditure	12 827 000	11 702 000	12 349 000	11 092 000
Operating Profit	−757 000	156 000	−745 000	145 000
Financial Income	10 000	4 000	6 000	25 000
Financial Costs	5 000	67 000	13 000	5 000
Financial Balance	5 000	−63 000	−7 000	20 000
Earnings Before Tax	−752 000	93 000	−752 000	165 000
Tax	−165 000	10 000	−165 000	36 000
Net Income	−587 000	82 000	−587 000	128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	234 000	138 000	150 000	24 000
Total Current Assets	1 003 000	954 000	1 429 000	1 310 000
Total Assets	1 237 000	1 093 000	1 579 000	1 335 000
Total Retained Equity	−953 000	−366 000	−449 000	138 000
Total Equity	83 000	−266 000	−349 000	238 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 154 000	1 359 000	1 928 000	1 097 000
Total Equity and Debt	1 237 000	1 093 000	1 579 000	1 335 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 923 000	11 403 000	11 318 000	11 237 000
Other Income	147 000	455 000	286 000	0
Revenue	12 070 000	11 858 000	11 605 000	11 237 000
Cost of Goods Sold	3 316 000	2 805 000	2 783 000	3 117 000
Salary Costs	4 794 000	4 479 000	3 665 000	4 199 000
Depreciation	39 000	7 000	4 000	9 000
Impairment	0	0	1 404 000	0
Expenditure	12 827 000	11 702 000	12 349 000	11 092 000
Operating Profit	−757 000	156 000	−745 000	145 000
Financial Income	10 000	4 000	6 000	25 000
Financial Costs	5 000	67 000	13 000	5 000
Financial Balance	5 000	−63 000	−7 000	20 000
Dividends	0	0	0	0
Net Income	−587 000	82 000	−587 000	128 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	117 000	138 000	8 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	215 000	21 000	12 000	17 000
Total Tangible Assets	215 000	21 000	12 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	234 000	138 000	150 000	24 000
Stock	273 000	235 000	239 000	175 000
Total Investments	0	0	0	0
Cash, Bank	279 000	343 000	575 000	92 000
Total Current Assets	1 003 000	954 000	1 429 000	1 310 000
Total Assets	1 237 000	1 093 000	1 579 000	1 335 000
Total Equity	83 000	−266 000	−349 000	238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	202 000	237 000	177 000	174 000
Unpaid Taxes	250 000	317 000	1 122 000	262 000
Dividends	0	0	0	0
Other Current Debt	702 000	806 000	628 000	626 000
Total Current Debt	1 154 000	1 359 000	1 928 000	1 097 000
Total Equity and Debt	1 237 000	1 093 000	1 579 000	1 335 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−707,23 %	−30,83 %	168,19 %	53,78 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	−6,27 %	1,32 %	−6,42 %	1,29 %
Current Ratio	0,87	0,7	0,74	1,19
Quick Ratio	1,14	0,85	0,85	1,42
Equity Ratio	0,07	−0,24	−0,22	0,18
Gross Profit Margin	72,53 %	76,35 %	76,02 %	72,26 %