FUJI SUSHI DRAMMEN AS

3044 DRAMMEN

Finances

Share Ownership

Return on Equity

4,74 %

Current Ratio

4,69

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 409 000	9 409 000	8 967 000	8 800 000
Net Income	437 000	1 085 000	1 962 000	1 275 000
Total Assets	11 224 000	11 073 000	10 459 000	8 845 000
Total Equity	9 211 000	8 874 000	7 889 000	6 227 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 409 000	9 409 000	8 967 000	8 800 000
Expenditure	7 671 000	8 100 000	6 413 000	7 114 000
Operating Profit	739 000	1 309 000	2 554 000	1 687 000
Financial Income	102 000	166 000	6 000	8 000
Financial Costs	244 000	108 000	44 000	60 000
Financial Balance	−142 000	58 000	−38 000	−52 000
Earnings Before Tax	597 000	1 368 000	2 517 000	1 635 000
Tax	160 000	283 000	555 000	360 000
Net Income	437 000	1 085 000	1 962 000	1 275 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 740 000	6 191 000	6 695 000	5 380 000
Total Current Assets	5 484 000	4 881 000	3 764 000	3 465 000
Total Assets	11 224 000	11 073 000	10 459 000	8 845 000
Total Retained Equity	9 181 000	8 844 000	7 859 000	6 197 000
Total Equity	9 211 000	8 874 000	7 889 000	6 227 000
Total Long-Term Debt	844 000	1 064 000	1 287 000	1 159 000
Total Current Debt	1 169 000	1 135 000	1 284 000	1 459 000
Total Equity and Debt	11 224 000	11 073 000	10 459 000	8 845 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 281 000	9 205 000	8 769 000	8 611 000
Other Income	128 000	204 000	198 000	189 000
Revenue	8 409 000	9 409 000	8 967 000	8 800 000
Cost of Goods Sold	2 397 000	2 811 000	2 293 000	2 396 000
Salary Costs	4 123 000	3 970 000	3 430 000	4 022 000
Depreciation	186 000	184 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	7 671 000	8 100 000	6 413 000	7 114 000
Operating Profit	739 000	1 309 000	2 554 000	1 687 000
Financial Income	102 000	166 000	6 000	8 000
Financial Costs	244 000	108 000	44 000	60 000
Financial Balance	−142 000	58 000	−38 000	−52 000
Dividends	100 000	100 000	300 000	0
Net Income	437 000	1 085 000	1 962 000	1 275 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 162 000	5 209 000	5 256 000	5 305 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	578 000	625 000	438 000	75 000
Total Tangible Assets	5 740 000	5 834 000	5 695 000	5 380 000
Total Fiancial Fixed Assets	0	357 000	1 001 000	0
Total Fixed Assets	5 740 000	6 191 000	6 695 000	5 380 000
Stock	248 000	303 000	49 000	43 000
Total Investments	2 750 000	1 390 000	0	0
Cash, Bank	2 265 000	3 164 000	3 692 000	3 405 000
Total Current Assets	5 484 000	4 881 000	3 764 000	3 465 000
Total Assets	11 224 000	11 073 000	10 459 000	8 845 000
Total Equity	9 211 000	8 874 000	7 889 000	6 227 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	844 000	1 064 000	1 287 000	1 159 000
Creditors	174 000	153 000	99 000	217 000
Unpaid Taxes	311 000	387 000	356 000	328 000
Dividends	100 000	100 000	300 000	0
Other Current Debt	517 000	308 000	289 000	554 000
Total Current Debt	1 169 000	1 135 000	1 284 000	1 459 000
Total Equity and Debt	11 224 000	11 073 000	10 459 000	8 845 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,74 %	12,23 %	24,87 %	20,48 %
Debt-to-Equity Ratio	0,09	0,12	0,16	0,19
Operating Profit Margin	8,79 %	13,91 %	28,48 %	19,17 %
Current Ratio	4,69	4,3	2,93	2,37
Quick Ratio	5,95	5,87	3,05	2,45
Equity Ratio	0,82	0,8	0,75	0,7
Gross Profit Margin	71,49 %	70,12 %	74,43 %	72,77 %