FUJI SUSHI KONGSBERG AS

3616 KONGSBERG

Finances

Share Ownership

Return on Equity

50,91 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 583 000	8 483 000	5 959 000	5 503 000
Net Income	561 000	1 112 000	873 000	846 000
Total Assets	2 194 000	2 313 000	1 778 000	1 619 000
Total Equity	1 102 000	1 142 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 583 000	8 483 000	5 959 000	5 503 000
Expenditure	7 852 000	7 053 000	4 835 000	4 443 000
Operating Profit	731 000	1 431 000	1 124 000	1 061 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	7 000	6 000	7 000	9 000
Financial Balance	−6 000	−5 000	−6 000	−8 000
Earnings Before Tax	726 000	1 426 000	1 118 000	1 053 000
Tax	165 000	314 000	246 000	207 000
Net Income	561 000	1 112 000	873 000	846 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	517 000	248 000	117 000	122 000
Total Current Assets	1 678 000	2 065 000	1 661 000	1 497 000
Total Assets	2 194 000	2 313 000	1 778 000	1 619 000
Total Retained Equity	1 072 000	1 112 000	0	0
Total Equity	1 102 000	1 142 000	30 000	30 000
Total Long-Term Debt	0	47 000	76 000	104 000
Total Current Debt	1 092 000	1 125 000	1 672 000	1 485 000
Total Equity and Debt	2 194 000	2 313 000	1 778 000	1 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 583 000	8 483 000	5 927 000	5 503 000
Other Income	0	0	32 000	0
Revenue	8 583 000	8 483 000	5 959 000	5 503 000
Cost of Goods Sold	2 159 000	2 076 000	1 491 000	1 383 000
Salary Costs	4 679 000	4 222 000	2 914 000	2 648 000
Depreciation	71 000	65 000	33 000	35 000
Impairment	0	0	0	0
Expenditure	7 852 000	7 053 000	4 835 000	4 443 000
Operating Profit	731 000	1 431 000	1 124 000	1 061 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	7 000	6 000	7 000	9 000
Financial Balance	−6 000	−5 000	−6 000	−8 000
Dividends	600 000	0	873 000	722 000
Net Income	561 000	1 112 000	873 000	846 000

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	269 000	225 000	117 000	122 000
Total Tangible Assets	269 000	225 000	117 000	122 000
Total Fiancial Fixed Assets	248 000	23 000	0	0
Total Fixed Assets	517 000	248 000	117 000	122 000
Stock	193 000	121 000	80 000	0
Total Investments	0	0	0	0
Cash, Bank	1 464 000	1 921 000	1 566 000	1 398 000
Total Current Assets	1 678 000	2 065 000	1 661 000	1 497 000
Total Assets	2 194 000	2 313 000	1 778 000	1 619 000
Total Equity	1 102 000	1 142 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	47 000	76 000	104 000
Creditors	177 000	144 000	50 000	99 000
Unpaid Taxes	350 000	324 000	260 000	215 000
Dividends	600 000	0	873 000	722 000
Other Current Debt	400 000	343 000	244 000	242 000
Total Current Debt	1 092 000	1 125 000	1 672 000	1 485 000
Total Equity and Debt	2 194 000	2 313 000	1 778 000	1 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,91 %	97,37 %	2 910 %	2 820 %
Debt-to-Equity Ratio	0	0,04	2,53	3,47
Operating Profit Margin	8,52 %	16,87 %	18,86 %	19,28 %
Current Ratio	1,54	1,84	0,99	1,01
Quick Ratio	1,87	2,06	1,04	1,01
Equity Ratio	0,5	0,49	0,02	0,02
Gross Profit Margin	74,85 %	75,53 %	74,98 %	74,87 %