SUSHI ASIA GIANG AS

2004 LILLESTRØM

Finances

Share Ownership

Return on Equity

5,26 %

Current Ratio

4,4

Debt-to-Equity Ratio

0,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 408 000	7 802 000	6 626 000	6 702 000
Net Income	287 000	985 000	638 000	461 000
Total Assets	10 039 000	6 050 000	4 910 000	4 168 000
Total Equity	5 460 000	5 173 000	4 188 000	3 550 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 408 000	7 802 000	6 626 000	6 702 000
Expenditure	7 002 000	6 528 000	5 821 000	6 117 000
Operating Profit	406 000	1 273 000	806 000	589 000
Financial Income	1 000	0	12 000	2 000
Financial Costs	39 000	0	1 000	0
Financial Balance	−38 000	0	11 000	2 000
Earnings Before Tax	368 000	1 273 000	818 000	591 000
Tax	81 000	288 000	180 000	130 000
Net Income	287 000	985 000	638 000	461 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 859 000	565 000	840 000	768 000
Total Current Assets	4 180 000	5 484 000	4 070 000	3 400 000
Total Assets	10 039 000	6 050 000	4 910 000	4 168 000
Total Retained Equity	5 359 000	5 072 000	4 086 000	3 448 000
Total Equity	5 460 000	5 173 000	4 188 000	3 550 000
Total Long-Term Debt	3 630 000	0	0	0
Total Current Debt	949 000	876 000	722 000	618 000
Total Equity and Debt	10 039 000	6 050 000	4 910 000	4 168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 408 000	7 435 000	6 513 000	6 702 000
Other Income	0	366 000	113 000	0
Revenue	7 408 000	7 802 000	6 626 000	6 702 000
Cost of Goods Sold	2 342 000	2 172 000	1 841 000	1 988 000
Salary Costs	3 488 000	3 423 000	3 054 000	3 136 000
Depreciation	104 000	73 000	78 000	90 000
Impairment	0	0	0	0
Expenditure	7 002 000	6 528 000	5 821 000	6 117 000
Operating Profit	406 000	1 273 000	806 000	589 000
Financial Income	1 000	0	12 000	2 000
Financial Costs	39 000	0	1 000	0
Financial Balance	−38 000	0	11 000	2 000
Dividends	0	0	0	0
Net Income	287 000	985 000	638 000	461 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	34 000	34 000
Real Eastate	5 581 000	427 000	475 000	527 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	244 000	103 000	100 000	125 000
Total Tangible Assets	5 825 000	530 000	574 000	652 000
Total Fiancial Fixed Assets	34 000	35 000	231 000	82 000
Total Fixed Assets	5 859 000	565 000	840 000	768 000
Stock	27 000	26 000	28 000	21 000
Total Investments	0	0	0	0
Cash, Bank	3 501 000	5 158 000	4 041 000	3 379 000
Total Current Assets	4 180 000	5 484 000	4 070 000	3 400 000
Total Assets	10 039 000	6 050 000	4 910 000	4 168 000
Total Equity	5 460 000	5 173 000	4 188 000	3 550 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 630 000	0	0	0
Creditors	243 000	0	0	0
Unpaid Taxes	338 000	316 000	291 000	283 000
Dividends	0	0	0	0
Other Current Debt	288 000	273 000	251 000	205 000
Total Current Debt	949 000	876 000	722 000	618 000
Total Equity and Debt	10 039 000	6 050 000	4 910 000	4 168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,26 %	19,04 %	15,23 %	12,99 %
Debt-to-Equity Ratio	0,66	0	0	0
Operating Profit Margin	5,48 %	16,32 %	12,16 %	8,79 %
Current Ratio	4,4	6,26	5,64	5,5
Quick Ratio	4,53	6,45	5,86	5,7
Equity Ratio	0,54	0,86	0,85	0,85
Gross Profit Margin	68,39 %	72,16 %	72,22 %	70,34 %