SUSHI WAVE AS

4332 FIGGJO

Finances

Share Ownership

Return on Equity

3,56 %

Current Ratio

0,69

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 328 000	3 928 000	3 639 000	3 574 000
Net Income	50 000	233 000	673 000	209 000
Total Assets	2 967 000	2 923 000	3 197 000	970 000
Total Equity	1 404 000	1 354 000	1 121 000	449 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 328 000	3 928 000	3 639 000	3 574 000
Expenditure	4 204 000	3 581 000	2 726 000	3 306 000
Operating Profit	123 000	348 000	912 000	268 000
Financial Income	0	0	0	1 000
Financial Costs	52 000	50 000	49 000	0
Financial Balance	−52 000	−50 000	−49 000	1 000
Earnings Before Tax	71 000	298 000	862 000	268 000
Tax	21 000	66 000	190 000	59 000
Net Income	50 000	233 000	673 000	209 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 583 000	2 521 000	2 445 000	120 000
Total Current Assets	384 000	402 000	752 000	850 000
Total Assets	2 967 000	2 923 000	3 197 000	970 000
Total Retained Equity	1 374 000	1 324 000	1 091 000	419 000
Total Equity	1 404 000	1 354 000	1 121 000	449 000
Total Long-Term Debt	1 008 000	1 067 000	1 529 000	9 000
Total Current Debt	556 000	502 000	546 000	512 000
Total Equity and Debt	2 967 000	2 923 000	3 197 000	970 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 306 000	3 898 000	3 639 000	3 574 000
Other Income	21 000	30 000	0	0
Revenue	4 328 000	3 928 000	3 639 000	3 574 000
Cost of Goods Sold	1 016 000	850 000	851 000	932 000
Salary Costs	2 271 000	1 883 000	1 302 000	1 943 000
Depreciation	82 000	43 000	34 000	34 000
Impairment	0	0	0	0
Expenditure	4 204 000	3 581 000	2 726 000	3 306 000
Operating Profit	123 000	348 000	912 000	268 000
Financial Income	0	0	0	1 000
Financial Costs	52 000	50 000	49 000	0
Financial Balance	−52 000	−50 000	−49 000	1 000
Dividends	0	0	0	0
Net Income	50 000	233 000	673 000	209 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 359 000	2 359 000	2 359 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	180 000	117 000	86 000	120 000
Total Tangible Assets	2 538 000	2 476 000	2 445 000	120 000
Total Fiancial Fixed Assets	45 000	45 000	0	0
Total Fixed Assets	2 583 000	2 521 000	2 445 000	120 000
Stock	17 000	18 000	11 000	16 000
Total Investments	0	0	0	0
Cash, Bank	326 000	254 000	721 000	821 000
Total Current Assets	384 000	402 000	752 000	850 000
Total Assets	2 967 000	2 923 000	3 197 000	970 000
Total Equity	1 404 000	1 354 000	1 121 000	449 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 008 000	1 067 000	1 529 000	9 000
Creditors	74 000	106 000	43 000	54 000
Unpaid Taxes	258 000	196 000	201 000	251 000
Dividends	0	0	0	0
Other Current Debt	202 000	130 000	108 000	145 000
Total Current Debt	556 000	502 000	546 000	512 000
Total Equity and Debt	2 967 000	2 923 000	3 197 000	970 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,56 %	17,21 %	60,04 %	46,55 %
Debt-to-Equity Ratio	0,72	0,79	1,36	0,02
Operating Profit Margin	2,84 %	8,86 %	25,06 %	7,5 %
Current Ratio	0,69	0,8	1,38	1,66
Quick Ratio	0,71	0,83	1,41	1,71
Equity Ratio	0,47	0,46	0,35	0,46
Gross Profit Margin	76,52 %	78,36 %	76,61 %	73,92 %