FUJI SUSHI AS

1384 ASKER

Finances

Share Ownership

Return on Equity

13,15 %

Current Ratio

3,53

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 473 000	15 913 000	14 022 000	12 276 000
Net Income	1 644 000	3 173 000	2 344 000	1 758 000
Total Assets	20 938 000	20 359 000	15 768 000	12 227 000
Total Equity	12 505 000	11 360 000	8 687 000	6 643 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 473 000	15 913 000	14 022 000	12 276 000
Expenditure	11 393 000	11 738 000	10 857 000	9 951 000
Operating Profit	3 081 000	4 175 000	3 165 000	2 326 000
Financial Income	43 000	378 000	19 000	31 000
Financial Costs	856 000	497 000	179 000	102 000
Financial Balance	−813 000	−119 000	−160 000	−71 000
Earnings Before Tax	2 267 000	4 057 000	3 005 000	2 254 000
Tax	623 000	884 000	661 000	496 000
Net Income	1 644 000	3 173 000	2 344 000	1 758 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 283 000	13 206 000	11 294 000	6 602 000
Total Current Assets	7 655 000	7 153 000	4 474 000	5 625 000
Total Assets	20 938 000	20 359 000	15 768 000	12 227 000
Total Retained Equity	12 400 000	11 255 000	8 582 000	6 538 000
Total Equity	12 505 000	11 360 000	8 687 000	6 643 000
Total Long-Term Debt	6 264 000	6 526 000	5 119 000	3 608 000
Total Current Debt	2 169 000	2 473 000	1 961 000	1 977 000
Total Equity and Debt	20 938 000	20 359 000	15 768 000	12 227 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 831 000	15 378 000	13 644 000	12 019 000
Other Income	642 000	535 000	378 000	257 000
Revenue	14 473 000	15 913 000	14 022 000	12 276 000
Cost of Goods Sold	3 950 000	3 932 000	3 671 000	3 608 000
Salary Costs	5 636 000	6 158 000	5 608 000	4 950 000
Depreciation	18 000	15 000	9 000	3 000
Impairment	0	0	0	0
Expenditure	11 393 000	11 738 000	10 857 000	9 951 000
Operating Profit	3 081 000	4 175 000	3 165 000	2 326 000
Financial Income	43 000	378 000	19 000	31 000
Financial Costs	856 000	497 000	179 000	102 000
Financial Balance	−813 000	−119 000	−160 000	−71 000
Dividends	500 000	500 000	300 000	0
Net Income	1 644 000	3 173 000	2 344 000	1 758 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 213 000	12 148 000	9 260 000	6 590 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	58 000	34 000	12 000
Total Tangible Assets	12 283 000	12 206 000	9 294 000	6 602 000
Total Fiancial Fixed Assets	1 000 000	1 000 000	2 000 000	0
Total Fixed Assets	13 283 000	13 206 000	11 294 000	6 602 000
Stock	137 000	138 000	64 000	47 000
Total Investments	2 861 000	1 944 000	0	0
Cash, Bank	4 596 000	4 986 000	4 116 000	5 055 000
Total Current Assets	7 655 000	7 153 000	4 474 000	5 625 000
Total Assets	20 938 000	20 359 000	15 768 000	12 227 000
Total Equity	12 505 000	11 360 000	8 687 000	6 643 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 264 000	6 526 000	5 119 000	3 608 000
Creditors	174 000	227 000	225 000	344 000
Unpaid Taxes	497 000	530 000	539 000	463 000
Dividends	500 000	500 000	300 000	0
Other Current Debt	876 000	833 000	536 000	673 000
Total Current Debt	2 169 000	2 473 000	1 961 000	1 977 000
Total Equity and Debt	20 938 000	20 359 000	15 768 000	12 227 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,15 %	27,93 %	26,98 %	26,46 %
Debt-to-Equity Ratio	0,5	0,57	0,59	0,54
Operating Profit Margin	21,29 %	26,24 %	22,57 %	18,95 %
Current Ratio	3,53	2,89	2,28	2,85
Quick Ratio	3,77	3,06	2,36	2,91
Equity Ratio	0,6	0,56	0,55	0,54
Gross Profit Margin	72,71 %	75,29 %	73,82 %	70,61 %