HAMACHI SUSHI AS

1475 FINSTADJORDET

Finances

Share Ownership

Return on Equity

15,85 %

Current Ratio

0,12

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 103 000	−10 000	91 000	698 000
Net Income	−65 000	−41 000	−59 000	214 000
Total Assets	254 000	217 000	146 000	162 000
Total Equity	−410 000	−344 000	−303 000	−244 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 103 000	−10 000	91 000	698 000
Expenditure	1 168 000	32 000	152 000	483 000
Operating Profit	−65 000	−41 000	−59 000	214 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−65 000	−41 000	−59 000	214 000
Tax	0	0	0	0
Net Income	−65 000	−41 000	−59 000	214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	174 000	196 000	134 000	153 000
Total Current Assets	80 000	21 000	12 000	8 000
Total Assets	254 000	217 000	146 000	162 000
Total Retained Equity	−440 000	−374 000	−333 000	−274 000
Total Equity	−410 000	−344 000	−303 000	−244 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	663 000	562 000	449 000	406 000
Total Equity and Debt	254 000	217 000	146 000	162 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 095 000	−10 000	91 000	683 000
Other Income	8 000	0	1 000	14 000
Revenue	1 103 000	−10 000	91 000	698 000
Cost of Goods Sold	361 000	0	32 000	172 000
Salary Costs	258 000	0	41 000	53 000
Depreciation	22 000	26 000	20 000	23 000
Impairment	0	0	0	0
Expenditure	1 168 000	32 000	152 000	483 000
Operating Profit	−65 000	−41 000	−59 000	214 000
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	−65 000	−41 000	−59 000	214 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	151 000	168 000	99 000	110 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	28 000	35 000	43 000
Total Tangible Assets	174 000	196 000	134 000	153 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	174 000	196 000	134 000	153 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	21 000	0	8 000
Total Current Assets	80 000	21 000	12 000	8 000
Total Assets	254 000	217 000	146 000	162 000
Total Equity	−410 000	−344 000	−303 000	−244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	0	0	0
Unpaid Taxes	7 000	0	6 000	0
Dividends	0	0	0	0
Other Current Debt	643 000	561 000	443 000	406 000
Total Current Debt	663 000	562 000	449 000	406 000
Total Equity and Debt	254 000	217 000	146 000	162 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,85 %	11,92 %	19,47 %	−87,7 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−5,89 %	410 %	−64,84 %	30,66 %
Current Ratio	0,12	0,04	0,03	0,02
Quick Ratio	0,12	0,04	0,03	0,02
Equity Ratio	−1,61	−1,59	−2,08	−1,51
Gross Profit Margin	67,27 %	100 %	64,84 %	75,36 %