SUSHI OG THAI OPPSAL AS

0685 OSLO

Finances

Share Ownership

Return on Equity

5,45 %

Current Ratio

2,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 429 000	7 200 000	5 963 000	5 481 000
Net Income	130 000	952 000	918 000	313 000
Total Assets	3 118 000	2 977 000	2 362 000	1 445 000
Total Equity	2 387 000	2 258 000	1 305 000	388 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 429 000	7 200 000	5 963 000	5 481 000
Expenditure	7 257 000	5 972 000	4 786 000	5 078 000
Operating Profit	172 000	1 229 000	1 177 000	403 000
Financial Income	0	0	0	2 000
Financial Costs	2 000	6 000	1 000	3 000
Financial Balance	−2 000	−6 000	−1 000	−1 000
Earnings Before Tax	170 000	1 223 000	1 176 000	402 000
Tax	40 000	270 000	258 000	89 000
Net Income	130 000	952 000	918 000	313 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 346 000	1 494 000	574 000	778 000
Total Current Assets	1 772 000	1 483 000	1 788 000	667 000
Total Assets	3 118 000	2 977 000	2 362 000	1 445 000
Total Retained Equity	2 357 000	2 228 000	1 275 000	358 000
Total Equity	2 387 000	2 258 000	1 305 000	388 000
Total Long-Term Debt	0	0	271 000	300 000
Total Current Debt	731 000	719 000	786 000	758 000
Total Equity and Debt	3 118 000	2 977 000	2 362 000	1 445 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 324 000	7 039 000	5 849 000	5 387 000
Other Income	105 000	162 000	114 000	93 000
Revenue	7 429 000	7 200 000	5 963 000	5 481 000
Cost of Goods Sold	2 009 000	1 715 000	1 407 000	1 221 000
Salary Costs	4 088 000	3 301 000	2 511 000	2 979 000
Depreciation	148 000	167 000	181 000	207 000
Impairment	0	0	0	0
Expenditure	7 257 000	5 972 000	4 786 000	5 078 000
Operating Profit	172 000	1 229 000	1 177 000	403 000
Financial Income	0	0	0	2 000
Financial Costs	2 000	6 000	1 000	3 000
Financial Balance	−2 000	−6 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	130 000	952 000	918 000	313 000

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	296 000	445 000	574 000	755 000
Total Tangible Assets	296 000	445 000	574 000	755 000
Total Fiancial Fixed Assets	1 049 000	1 049 000	0	23 000
Total Fixed Assets	1 346 000	1 494 000	574 000	778 000
Stock	92 000	56 000	47 000	47 000
Total Investments	0	0	0	0
Cash, Bank	1 643 000	1 403 000	1 690 000	609 000
Total Current Assets	1 772 000	1 483 000	1 788 000	667 000
Total Assets	3 118 000	2 977 000	2 362 000	1 445 000
Total Equity	2 387 000	2 258 000	1 305 000	388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	271 000	300 000
Creditors	42 000	30 000	58 000	32 000
Unpaid Taxes	298 000	110 000	242 000	266 000
Dividends	0	0	0	0
Other Current Debt	350 000	309 000	228 000	371 000
Total Current Debt	731 000	719 000	786 000	758 000
Total Equity and Debt	3 118 000	2 977 000	2 362 000	1 445 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,45 %	42,16 %	70,34 %	80,67 %
Debt-to-Equity Ratio	0	0	0,21	0,77
Operating Profit Margin	2,32 %	17,07 %	19,74 %	7,35 %
Current Ratio	2,42	2,06	2,27	0,88
Quick Ratio	2,77	2,24	2,42	0,94
Equity Ratio	0,77	0,76	0,55	0,27
Gross Profit Margin	72,96 %	76,18 %	76,4 %	77,72 %