FUJI SUSHI JESSHEIM AS

2050 JESSHEIM

Finances

Return on Equity

23,83 %

Current Ratio

3,46

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 708 000	16 936 000	13 319 000	10 965 000
Net Income	2 757 000	3 645 000	3 003 000	1 838 000
Total Assets	20 246 000	15 638 000	12 759 000	7 335 000
Total Equity	11 570 000	9 262 000	6 617 000	3 614 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 708 000	16 936 000	13 319 000	10 965 000
Expenditure	13 804 000	12 609 000	9 352 000	8 552 000
Operating Profit	3 903 000	4 327 000	3 967 000	2 412 000
Financial Income	23 000	380 000	18 000	17 000
Financial Costs	347 000	133 000	133 000	73 000
Financial Balance	−324 000	247 000	−115 000	−56 000
Earnings Before Tax	3 579 000	4 574 000	3 853 000	2 357 000
Tax	821 000	928 000	850 000	518 000
Net Income	2 757 000	3 645 000	3 003 000	1 838 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 707 000	6 982 000	7 264 000	2 534 000
Total Current Assets	10 539 000	8 656 000	5 495 000	4 801 000
Total Assets	20 246 000	15 638 000	12 759 000	7 335 000
Total Retained Equity	11 540 000	9 232 000	6 587 000	3 584 000
Total Equity	11 570 000	9 262 000	6 617 000	3 614 000
Total Long-Term Debt	5 629 000	3 709 000	4 040 000	1 776 000
Total Current Debt	3 047 000	2 667 000	2 102 000	1 945 000
Total Equity and Debt	20 246 000	15 638 000	12 759 000	7 335 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 387 000	16 615 000	13 059 000	10 820 000
Other Income	322 000	322 000	260 000	144 000
Revenue	17 708 000	16 936 000	13 319 000	10 965 000
Cost of Goods Sold	4 724 000	3 856 000	2 945 000	2 598 000
Salary Costs	7 053 000	7 195 000	5 511 000	5 252 000
Depreciation	218 000	165 000	19 000	11 000
Impairment	0	0	0	0
Expenditure	13 804 000	12 609 000	9 352 000	8 552 000
Operating Profit	3 903 000	4 327 000	3 967 000	2 412 000
Financial Income	23 000	380 000	18 000	17 000
Financial Costs	347 000	133 000	133 000	73 000
Financial Balance	−324 000	247 000	−115 000	−56 000
Dividends	450 000	1 000 000	0	0
Net Income	2 757 000	3 645 000	3 003 000	1 838 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 341 000	6 189 000	6 189 000	2 490 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 084 000	793 000	74 000	44 000
Total Tangible Assets	7 424 000	6 982 000	6 264 000	2 534 000
Total Fiancial Fixed Assets	2 283 000	0	1 000 000	0
Total Fixed Assets	9 707 000	6 982 000	7 264 000	2 534 000
Stock	337 000	146 000	89 000	81 000
Total Investments	2 709 000	1 368 000	0	0
Cash, Bank	5 777 000	6 888 000	5 312 000	4 308 000
Total Current Assets	10 539 000	8 656 000	5 495 000	4 801 000
Total Assets	20 246 000	15 638 000	12 759 000	7 335 000
Total Equity	11 570 000	9 262 000	6 617 000	3 614 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 629 000	3 709 000	4 040 000	1 776 000
Creditors	490 000	275 000	228 000	285 000
Unpaid Taxes	786 000	655 000	588 000	516 000
Dividends	450 000	1 000 000	0	0
Other Current Debt	950 000	809 000	436 000	626 000
Total Current Debt	3 047 000	2 667 000	2 102 000	1 945 000
Total Equity and Debt	20 246 000	15 638 000	12 759 000	7 335 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,83 %	39,35 %	45,38 %	50,86 %
Debt-to-Equity Ratio	0,49	0,4	0,61	0,49
Operating Profit Margin	22,04 %	25,55 %	29,78 %	22 %
Current Ratio	3,46	3,25	2,61	2,47
Quick Ratio	3,89	3,43	2,73	2,58
Equity Ratio	0,57	0,59	0,52	0,49
Gross Profit Margin	73,32 %	77,23 %	77,89 %	76,31 %