FUJI SUSHI SLEMMESTAD AS

3470 SLEMMESTAD

Finances

Return on Equity

23,52 %

Current Ratio

0,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 772 000	9 453 000	7 537 000	5 502 000
Net Income	666 000	1 587 000	−127 000	286 000
Total Assets	5 151 000	5 635 000	2 606 000	1 289 000
Total Equity	2 832 000	3 015 000	260 000	387 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 772 000	9 453 000	7 537 000	5 502 000
Expenditure	7 917 000	7 418 000	5 817 000	5 195 000
Operating Profit	855 000	2 035 000	1 720 000	306 000
Financial Income	1 000	0	0	1 000
Financial Costs	2 000	0	1 469 000	1 000
Financial Balance	−1 000	0	−1 469 000	0
Earnings Before Tax	854 000	2 035 000	251 000	305 000
Tax	188 000	448 000	378 000	19 000
Net Income	666 000	1 587 000	−127 000	286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 232 000	3 213 000	831 000	65 000
Total Current Assets	1 919 000	2 423 000	1 775 000	1 223 000
Total Assets	5 151 000	5 635 000	2 606 000	1 289 000
Total Retained Equity	2 801 000	2 984 000	229 000	356 000
Total Equity	2 832 000	3 015 000	260 000	387 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 319 000	2 620 000	2 346 000	902 000
Total Equity and Debt	5 151 000	5 635 000	2 606 000	1 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 761 000	9 453 000	7 537 000	5 502 000
Other Income	11 000	0	0	0
Revenue	8 772 000	9 453 000	7 537 000	5 502 000
Cost of Goods Sold	2 448 000	2 386 000	1 839 000	1 503 000
Salary Costs	4 307 000	4 135 000	3 411 000	3 075 000
Depreciation	125 000	137 000	13 000	16 000
Impairment	0	0	0	0
Expenditure	7 917 000	7 418 000	5 817 000	5 195 000
Operating Profit	855 000	2 035 000	1 720 000	306 000
Financial Income	1 000	0	0	1 000
Financial Costs	2 000	0	1 469 000	1 000
Financial Balance	−1 000	0	−1 469 000	0
Dividends	850 000	300 000	0	0
Net Income	666 000	1 587 000	−127 000	286 000

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	1 035 000	1 116 000	52 000	65 000
Total Tangible Assets	1 035 000	1 116 000	52 000	65 000
Total Fiancial Fixed Assets	2 197 000	2 097 000	779 000	0
Total Fixed Assets	3 232 000	3 213 000	831 000	65 000
Stock	125 000	112 000	38 000	15 000
Total Investments	0	0	0	0
Cash, Bank	1 752 000	2 285 000	1 720 000	1 198 000
Total Current Assets	1 919 000	2 423 000	1 775 000	1 223 000
Total Assets	5 151 000	5 635 000	2 606 000	1 289 000
Total Equity	2 832 000	3 015 000	260 000	387 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	155 000	512 000	97 000	148 000
Unpaid Taxes	381 000	333 000	328 000	268 000
Dividends	850 000	300 000	0	0
Other Current Debt	1 595 000	1 327 000	1 543 000	467 000
Total Current Debt	2 319 000	2 620 000	2 346 000	902 000
Total Equity and Debt	5 151 000	5 635 000	2 606 000	1 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,52 %	52,64 %	−48,85 %	73,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,75 %	21,53 %	22,82 %	5,56 %
Current Ratio	0,83	0,92	0,76	1,36
Quick Ratio	0,87	0,97	0,77	1,38
Equity Ratio	0,55	0,54	0,1	0,3
Gross Profit Margin	72,09 %	74,76 %	75,6 %	72,68 %