SUSHIGROSSISTEN AS

0581 OSLO

Finances

Share Ownership

Return on Equity

281,82 %

Current Ratio

15,03

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 545 000	0	0	0
Net Income	1 581 000	48 000	0	−8 000
Total Assets	601 000	5 000	5 000	5 000
Total Equity	561 000	−1 020 000	−1 068 000	−1 068 000

Income (NOK)	2021	2020	2018
Revenue	1 545 000	0	0
Expenditure	−36 000	−48 000	7 000
Operating Profit	1 581 000	48 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Earnings Before Tax	1 581 000	48 000	−8 000
Tax	0	0	0
Net Income	1 581 000	48 000	−8 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	601 000	5 000	5 000	5 000
Total Assets	601 000	5 000	5 000	5 000
Total Retained Equity	461 000	−1 120 000	−1 168 000	−1 168 000
Total Equity	561 000	−1 020 000	−1 068 000	−1 068 000
Total Long-Term Debt	0	412 000	412 000	412 000
Total Current Debt	40 000	612 000	660 000	660 000
Total Equity and Debt	601 000	5 000	5 000	5 000

Cash flow (NOK)	2021	2020	2018
Sales Income	1 545 000	0	0
Other Income	0	0	0
Revenue	1 545 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	−36 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	−36 000	−48 000	7 000
Operating Profit	1 581 000	48 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Dividends	0	0	0
Net Income	1 581 000	48 000	−8 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	5 000	5 000	5 000
Total Current Assets	601 000	5 000	5 000	5 000
Total Assets	601 000	5 000	5 000	5 000
Total Equity	561 000	−1 020 000	−1 068 000	−1 068 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	412 000	412 000	412 000
Creditors	0	536 000	536 000	536 000
Unpaid Taxes	40 000	40 000	88 000	88 000
Dividends	0	0	0	0
Other Current Debt	0	36 000	36 000	36 000
Total Current Debt	40 000	612 000	660 000	660 000
Total Equity and Debt	601 000	5 000	5 000	5 000

Financial indicators	2021	2020	2019	2018
Return on Equity	281,82 %	−4,71 %	−0 %	0,75 %
Debt-to-Equity Ratio	0	−0,4	−0,39	−0,39
Operating Profit Margin	102,33 %	-	-	-
Current Ratio	15,03	0,01	0,01	0,01
Quick Ratio	15,03	0,01	0,01	0,01
Equity Ratio	0,93	−204	−213,6	−213,6
Gross Profit Margin	100 %	-	-	-