FUJI SUSHI SANDEFJORD AS

3211 SANDEFJORD

Finances

Share Ownership

Return on Equity

22,56 %

Current Ratio

1,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 784 000	6 029 000	5 345 000	4 964 000
Net Income	322 000	476 000	393 000	151 000
Total Assets	2 041 000	1 799 000	1 251 000	863 000
Total Equity	1 427 000	1 105 000	629 000	236 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 784 000	6 029 000	5 345 000	4 964 000
Expenditure	5 371 000	5 419 000	4 839 000	4 788 000
Operating Profit	413 000	610 000	506 000	176 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	1 000
Earnings Before Tax	413 000	610 000	505 000	176 000
Tax	91 000	134 000	112 000	25 000
Net Income	322 000	476 000	393 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	963 000	31 000	41 000	0
Total Current Assets	1 079 000	1 767 000	1 209 000	863 000
Total Assets	2 041 000	1 799 000	1 251 000	863 000
Total Retained Equity	1 397 000	1 075 000	599 000	206 000
Total Equity	1 427 000	1 105 000	629 000	236 000
Total Long-Term Debt	1 000	1 000	2 000	0
Total Current Debt	613 000	692 000	620 000	628 000
Total Equity and Debt	2 041 000	1 799 000	1 251 000	863 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 784 000	6 029 000	5 345 000	4 964 000
Other Income	0	0	0	0
Revenue	5 784 000	6 029 000	5 345 000	4 964 000
Cost of Goods Sold	1 656 000	1 834 000	1 533 000	1 642 000
Salary Costs	2 781 000	2 885 000	2 764 000	2 699 000
Depreciation	122 000	10 000	4 000	0
Impairment	0	0	0	0
Expenditure	5 371 000	5 419 000	4 839 000	4 788 000
Operating Profit	413 000	610 000	506 000	176 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	1 000
Dividends	0	0	0	0
Net Income	322 000	476 000	393 000	151 000

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	963 000	31 000	41 000	0
Total Tangible Assets	963 000	31 000	41 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	963 000	31 000	41 000	0
Stock	131 000	146 000	58 000	30 000
Total Investments	0	0	0	0
Cash, Bank	919 000	1 598 000	1 143 000	828 000
Total Current Assets	1 079 000	1 767 000	1 209 000	863 000
Total Assets	2 041 000	1 799 000	1 251 000	863 000
Total Equity	1 427 000	1 105 000	629 000	236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	2 000	0
Creditors	51 000	101 000	100 000	57 000
Unpaid Taxes	197 000	229 000	187 000	203 000
Dividends	0	0	0	0
Other Current Debt	274 000	228 000	222 000	343 000
Total Current Debt	613 000	692 000	620 000	628 000
Total Equity and Debt	2 041 000	1 799 000	1 251 000	863 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,56 %	43,08 %	62,48 %	63,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,14 %	10,12 %	9,47 %	3,55 %
Current Ratio	1,76	2,55	1,95	1,37
Quick Ratio	2,24	3,24	2,15	1,44
Equity Ratio	0,7	0,61	0,5	0,27
Gross Profit Margin	71,37 %	69,58 %	71,32 %	66,92 %