SUSHI OG THAI ST HANSHAUGEN AS

0171 OSLO

Finances

Share Ownership

Return on Equity

13,59 %

Current Ratio

3,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 621 000	6 286 000	5 449 000	4 858 000
Net Income	376 000	789 000	654 000	267 000
Total Assets	3 629 000	2 921 000	2 411 000	1 440 000
Total Equity	2 767 000	2 392 000	1 603 000	949 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 621 000	6 286 000	5 449 000	4 858 000
Expenditure	5 148 000	5 277 000	4 604 000	4 517 000
Operating Profit	473 000	1 010 000	846 000	342 000
Financial Income	11 000	2 000	0	1 000
Financial Costs	2 000	0	1 000	0
Financial Balance	9 000	2 000	−1 000	1 000
Earnings Before Tax	482 000	1 011 000	845 000	342 000
Tax	107 000	223 000	191 000	75 000
Net Income	376 000	789 000	654 000	267 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	948 000	931 000	911 000	469 000
Total Current Assets	2 680 000	1 991 000	1 500 000	971 000
Total Assets	3 629 000	2 921 000	2 411 000	1 440 000
Total Retained Equity	2 737 000	2 362 000	1 573 000	919 000
Total Equity	2 767 000	2 392 000	1 603 000	949 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	862 000	529 000	807 000	491 000
Total Equity and Debt	3 629 000	2 921 000	2 411 000	1 440 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 621 000	6 293 000	5 422 000	4 858 000
Other Income	0	−7 000	27 000	0
Revenue	5 621 000	6 286 000	5 449 000	4 858 000
Cost of Goods Sold	1 707 000	1 801 000	1 537 000	1 450 000
Salary Costs	2 705 000	2 866 000	2 461 000	2 439 000
Depreciation	14 000	18 000	23 000	28 000
Impairment	0	0	0	0
Expenditure	5 148 000	5 277 000	4 604 000	4 517 000
Operating Profit	473 000	1 010 000	846 000	342 000
Financial Income	11 000	2 000	0	1 000
Financial Costs	2 000	0	1 000	0
Financial Balance	9 000	2 000	−1 000	1 000
Dividends	0	0	0	0
Net Income	376 000	789 000	654 000	267 000

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	58 000	72 000	90 000	113 000
Total Tangible Assets	58 000	72 000	90 000	113 000
Total Fiancial Fixed Assets	891 000	858 000	820 000	356 000
Total Fixed Assets	948 000	931 000	911 000	469 000
Stock	48 000	73 000	73 000	47 000
Total Investments	0	0	0	0
Cash, Bank	2 515 000	1 822 000	1 403 000	875 000
Total Current Assets	2 680 000	1 991 000	1 500 000	971 000
Total Assets	3 629 000	2 921 000	2 411 000	1 440 000
Total Equity	2 767 000	2 392 000	1 603 000	949 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	194 000	23 000	64 000	23 000
Unpaid Taxes	208 000	98 000	235 000	174 000
Dividends	0	0	0	0
Other Current Debt	352 000	186 000	317 000	218 000
Total Current Debt	862 000	529 000	807 000	491 000
Total Equity and Debt	3 629 000	2 921 000	2 411 000	1 440 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,59 %	32,98 %	40,8 %	28,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,41 %	16,07 %	15,53 %	7,04 %
Current Ratio	3,11	3,76	1,86	1,98
Quick Ratio	3,29	4,37	2,04	2,19
Equity Ratio	0,76	0,82	0,66	0,66
Gross Profit Margin	69,63 %	71,35 %	71,79 %	70,15 %