SUSAMMEN AS

1163 OSLO

Finances

Share Ownership

Return on Equity

9,96 %

Current Ratio

33,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 000	86 000	40 000	985 000
Net Income	23 000	55 000	19 000	109 000
Total Assets	237 000	223 000	158 000	348 000
Total Equity	231 000	207 000	152 000	134 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 000	86 000	40 000	985 000
Expenditure	10 000	15 000	16 000	847 000
Operating Profit	30 000	71 000	24 000	139 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	30 000	71 000	24 000	138 000
Tax	7 000	16 000	5 000	29 000
Net Income	23 000	55 000	19 000	109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	237 000	223 000	158 000	348 000
Total Assets	237 000	223 000	158 000	348 000
Total Retained Equity	201 000	177 000	122 000	104 000
Total Equity	231 000	207 000	152 000	134 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 000	16 000	6 000	215 000
Total Equity and Debt	237 000	223 000	158 000	348 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 000	86 000	40 000	985 000
Other Income	0	0	0	0
Revenue	40 000	86 000	40 000	985 000
Cost of Goods Sold	0	0	0	25 000
Salary Costs	0	0	0	745 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 000	15 000	16 000	847 000
Operating Profit	30 000	71 000	24 000	139 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	23 000	55 000	19 000	109 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	237 000	223 000	118 000	317 000
Total Current Assets	237 000	223 000	158 000	348 000
Total Assets	237 000	223 000	158 000	348 000
Total Equity	231 000	207 000	152 000	134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	116 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	70 000
Total Current Debt	7 000	16 000	6 000	215 000
Total Equity and Debt	237 000	223 000	158 000	348 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,96 %	26,57 %	12,5 %	81,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	75 %	82,56 %	60 %	14,11 %
Current Ratio	33,86	13,94	26,33	1,62
Quick Ratio	33,86	13,94	26,33	1,62
Equity Ratio	0,97	0,93	0,96	0,39
Gross Profit Margin	100 %	100 %	100 %	97,46 %