BJØLSEN SUSHI AS

0468 OSLO

Finances

Share Ownership

Return on Equity

4,11 %

Current Ratio

5,15

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	1 040 000
Net Income	29 000	0	−1 873 000	564 000
Total Assets	881 000	895 000	857 000	2 955 000
Total Equity	706 000	677 000	639 000	2 512 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	1 040 000
Expenditure	−29 000	1 000	1 867 000	316 000
Operating Profit	29 000	0	−1 867 000	723 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	6 000	1 000
Financial Balance	0	0	−6 000	0
Earnings Before Tax	29 000	0	−1 873 000	723 000
Tax	0	0	0	159 000
Net Income	29 000	0	−1 873 000	564 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 000	59 000	74 000	96 000
Total Current Assets	834 000	836 000	783 000	2 860 000
Total Assets	881 000	895 000	857 000	2 955 000
Total Retained Equity	676 000	647 000	609 000	2 482 000
Total Equity	706 000	677 000	639 000	2 512 000
Total Long-Term Debt	14 000	14 000	14 000	14 000
Total Current Debt	162 000	205 000	205 000	430 000
Total Equity and Debt	881 000	895 000	857 000	2 955 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	1 040 000
Revenue	0	0	0	1 040 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	12 000	15 000	18 000	23 000
Impairment	0	0	0	0
Expenditure	−29 000	1 000	1 867 000	316 000
Operating Profit	29 000	0	−1 867 000	723 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	6 000	1 000
Financial Balance	0	0	−6 000	0
Dividends	0	0	0	0
Net Income	29 000	0	−1 873 000	564 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	47 000	59 000	74 000	92 000
Total Intangible Assets	47 000	59 000	74 000	92 000
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	3 000
Total Fixed Assets	47 000	59 000	74 000	96 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	449 000	444 000	382 000	1 160 000
Total Current Assets	834 000	836 000	783 000	2 860 000
Total Assets	881 000	895 000	857 000	2 955 000
Total Equity	706 000	677 000	639 000	2 512 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	14 000	14 000	14 000
Creditors	0	43 000	43 000	37 000
Unpaid Taxes	19 000	19 000	19 000	96 000
Dividends	0	0	0	0
Other Current Debt	143 000	143 000	143 000	137 000
Total Current Debt	162 000	205 000	205 000	430 000
Total Equity and Debt	881 000	895 000	857 000	2 955 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,11 %	0 %	−293,11 %	22,45 %
Debt-to-Equity Ratio	0,02	0,02	0,02	0,01
Operating Profit Margin	-	-	-	69,52 %
Current Ratio	5,15	4,08	3,82	6,65
Quick Ratio	5,15	4,08	3,82	6,65
Equity Ratio	0,8	0,76	0,75	0,85
Gross Profit Margin	-	-	-	100 %