NAM SUSHI VIET-THAI AS

1475 FINSTADJORDET

Finances

Share Ownership

Return on Equity

15,09 %

Current Ratio

1,48

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 633 000	871 000	871 000	1 981 000
Net Income	88 000	389 000	226 000	−45 000
Total Assets	857 000	966 000	301 000	112 000
Total Equity	583 000	495 000	105 000	−121 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 633 000	871 000	871 000	1 981 000
Expenditure	1 638 000	368 000	569 000	2 024 000
Operating Profit	−7 000	502 000	301 000	−44 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	10 000	1 000
Financial Balance	−1 000	−2 000	−10 000	−1 000
Earnings Before Tax	−8 000	500 000	291 000	−45 000
Tax	−96 000	111 000	64 000	0
Net Income	88 000	389 000	226 000	−45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	466 000	559 000	260 000	49 000
Total Current Assets	390 000	407 000	41 000	63 000
Total Assets	857 000	966 000	301 000	112 000
Total Retained Equity	553 000	465 000	75 000	−151 000
Total Equity	583 000	495 000	105 000	−121 000
Total Long-Term Debt	10 000	16 000	0	0
Total Current Debt	264 000	455 000	195 000	233 000
Total Equity and Debt	857 000	966 000	301 000	112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 633 000	370 000	571 000	1 781 000
Other Income	0	500 000	300 000	200 000
Revenue	1 633 000	871 000	871 000	1 981 000
Cost of Goods Sold	441 000	149 000	272 000	540 000
Salary Costs	503 000	0	91 000	671 000
Depreciation	131 000	53 000	13 000	12 000
Impairment	0	0	0	0
Expenditure	1 638 000	368 000	569 000	2 024 000
Operating Profit	−7 000	502 000	301 000	−44 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	10 000	1 000
Financial Balance	−1 000	−2 000	−10 000	−1 000
Dividends	0	0	0	0
Net Income	88 000	389 000	226 000	−45 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	411 000	523 000	0	0
Total Intangible Assets	411 000	523 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	37 000	52 000	49 000
Total Tangible Assets	46 000	37 000	52 000	49 000
Total Fiancial Fixed Assets	10 000	0	208 000	0
Total Fixed Assets	466 000	559 000	260 000	49 000
Stock	13 000	13 000	0	0
Total Investments	0	0	0	0
Cash, Bank	45 000	124 000	41 000	8 000
Total Current Assets	390 000	407 000	41 000	63 000
Total Assets	857 000	966 000	301 000	112 000
Total Equity	583 000	495 000	105 000	−121 000
Short-Term Group Debt	0	0	7 000	53 000
Total Long-Term Debt	10 000	16 000	0	0
Creditors	−246 000	163 000	102 000	0
Unpaid Taxes	131 000	0	22 000	23 000
Dividends	0	0	0	0
Other Current Debt	374 000	198 000	0	157 000
Total Current Debt	264 000	455 000	195 000	233 000
Total Equity and Debt	857 000	966 000	301 000	112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,09 %	78,59 %	215,24 %	37,19 %
Debt-to-Equity Ratio	0,02	0,03	0	−0
Operating Profit Margin	−0,43 %	57,63 %	34,56 %	−2,22 %
Current Ratio	1,48	0,89	0,21	0,27
Quick Ratio	1,55	0,92	0,21	0,27
Equity Ratio	0,68	0,51	0,35	−1,08
Gross Profit Margin	72,99 %	82,89 %	68,77 %	72,74 %