Sushitake AS
Score · fiscal year 2025
59of 100
How to read this: the company is ahead of 68 % of companies in the Morning class Medium in the same sector in 2025. What does this mean?
Rank in the Morning class Medium: 105 of 328 · What are Morning company classes?
Place in the whole sector: 2,019 of 5,998 · Overnatting og servering
Profile
Lion · Leader
High profitability, high solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 52 and solidity 52 out of 100 among companies in the Morning class Medium in the same sector in 2025. Methodology
Against the sector
Sushitake AS is 7 points above the median for companies in the Morning class Medium in the same sector in 2025.
Median score 52 among 328 companies.
Against companies in the Morning class Medium in the same sector in 2025: operating margin 5.3% (median 4.6%) and equity ratio 25.0% (median 23.8%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 55 MNOK | 88 MNOK |
| Operating margin | 5.3% | 4.6% |
| Profit margin | 4.8% | 4.5% |
| Return on assets | 14.3% | 14.5% |
| Equity ratio | 25.0% | 23.8% |
| Debt-to-equity | 3.00 | 2.99 |
| Current ratio | 1.07 | 0.98 |
| Revenue growth | 27.9% | 6.8% |
| Revenue per employee | 1.42 MNOK | 1.00 MNOK |
The median and “ahead of” refer to companies in the Morning class Medium in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 59, Sushitake AS does better than 68% of companies in the Morning class Medium in the same sector (328 companies) in 2025.
Score 2023–2025
- Sushitake AS
- Median: companies in the Morning class Medium in the same sector
Sushitake AS has a score of 59 for 2025, rank 2,019 of 5,998 in the sector.
Strongest: Growth: percentile 90 against peers, revenue growth 27.9% against a median of 6.8%. Liquidity: percentile 61 against peers, current ratio 1.07 against a median of 0.98.
No area is clearly below its peers.
Worth a closer look
- Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have? Based on: revenue growth 27.9% (median 6.8%); current ratio 1.07 (median 0.98).
- The change in operating margin in 2025 was 2.2 percentage points better than for comparable companies: the company +2.0, the industry −0.3 points. That is the company's own, not something that hit the whole industry.
Written by fixed rules from the figures. Describes the figures, does not explain causes. Not investment or financial advice. How the summary is made
The industry or the company: what drove the result?
In 2025 the operating margin of Sushitake AS rose by 2.0 percentage points. Comparable companies fell by a median 0.3 points. So the company did 2.2 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Sushitake AS moved the same way as comparable companies 1 times. About 8% of the changes in operating margin were common to the industry; the rest was the company's own.
| Year | The company | Comparable (median) | Change, company | Change, industry | The company's own |
|---|---|---|---|---|---|
| 2024 | 3.3% | 4.8% | +5.3 percentage points | +0.4 percentage points | +5.0 percentage points |
| 2025 | 5.3% | 4.6% | +2.0 percentage points | −0.3 percentage points | +2.2 percentage points |
Comparable companies are those in the same industry and Morning company class. Their change shows what hit the whole industry, the sector drivers below included. The rest is the company's own: contracts, costs, one-off items or operations. The share is approximate, and we claim no cause.
The company and its sector's drivers
Prices, rate and currency that shape the sector's year, year by year beside the operating margin of Sushitake AS. The figures stand side by side; we claim no cause.
Service prices: accommodation and food (indeks (2021 = 100))
Service prices: accommodation and food rose 3.6% in 2025; the operating margin of Sushitake AS rose 2.0 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: accommodation and food, annual average | 100.0 | 107.9 | 114.0 | 118.8 | 123.1 | 126.9 (so far) |
| Change from the year before | – | +7.9% | +5.7% | +4.1% | +3.6% | +3.1% |
| The company's operating margin | – | – | −2.0% | 3.3% | 5.3% | – |
Source: SSB (14335, CC BY 4.0). Source
Turnover index: accommodation and food service (indeks (2021 = 100))
Turnover index: accommodation and food service rose 2.3% in 2025; the operating margin of Sushitake AS rose 2.0 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: accommodation and food service, annual average | 97.0 | 139.7 | 153.5 | 157.8 | 161.5 | 170.4 (so far) |
| Change from the year before | +23.4% | +44.1% | +9.9% | +2.8% | +2.3% | +5.5% |
| The company's operating margin | – | – | −2.0% | 3.3% | 5.3% | – |
Source: SSB (13863, CC BY 4.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of Sushitake AS rose 2.0 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Consumer price index, annual average | 84.3 | 89.2 | 94.1 | 97.0 | 100.0 | 102.9 (so far) |
| Change from the year before | +3.5% | +5.8% | +5.5% | +3.2% | +3.0% | +2.9% |
| The company's operating margin | – | – | −2.0% | 3.3% | 5.3% | – |
Source: SSB (14710, CC BY 4.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Sushitake AS rose 2.0 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| EUR/NOK, annual average | 10.16 | 10.10 | 11.42 | 11.62 | 11.72 | 11.04 (so far) |
| Change from the year before | −5.2% | −0.6% | +13.1% | +1.8% | +0.8% | −5.8% |
| The company's operating margin | – | – | −2.0% | 3.3% | 5.3% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Sushitake AS rose 2.0 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Policy rate, annual average | 0.08 | 1.32 | 3.54 | 4.50 | 4.30 | 4.17 (so far) |
| Change from the year before | −0.28 percentage points | +1.24 percentage points | +2.22 percentage points | +0.96 percentage points | −0.20 percentage points | −0.12 percentage points |
| The company's operating margin | – | – | −2.0% | 3.3% | 5.3% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Wage index: food and beverage service (indeks)
Wage index: food and beverage service rose 6.5% in 2025; the operating margin of Sushitake AS rose 2.0 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: food and beverage service, annual average | 88.0 | 91.3 | 96.4 | 101.5 | 108.1 | 110.6 (so far) |
| Change from the year before | +3.5% | +3.8% | +5.6% | +5.4% | +6.5% | +2.3% |
| The company's operating margin | – | – | −2.0% | 3.3% | 5.3% | – |
Source: SSB (12314, CC BY 4.0). Source
We show the drivers and the margin side by side and claim no cause. Sensitivity per company is not computed until we have at least 10 years of accounts per company: with three years such figures are false precision.
What the numbers say
Sushitake AS had an operating margin of 5.3% and an equity ratio of 25.0% in 2025, and ranks 2,019 of 5,998 in Overnatting og servering.
From 2024 to 2025: the equity ratio rose from −26.3% to 25.0% and revenue grew by 28%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 8 MNOK and 14 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 17.4 | 8 MNOK |
| EV/EBIT | 15.5 | 14 MNOK |
| P/B | 3.5 | 9 MNOK |
The listed basis is the value at listed multiples. The estimate is lowered by 51% for an unlisted company: 20% for lack of marketability and 38% for size (a small-company premium of 4% on the cost of equity).
A mechanical estimate from public accounts, not advice. A mechanical estimate from public accounts with listed multiples and fixed adjustments. Not a valuation and not advice to buy or sell. See the calculation
Worth a closer look
- watch
Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have?
Based on: Revenue growth 27.9% (median 6.8%); Current ratio 1.07 (median 0.98).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 1.7% of the debt in 2025. The policy rate averaged 4.30 % the same year. This is a plain description of what the debt cost, not a model of interest sensitivity.
See interest rates, prices and exchange rates for the sector
Data quality
No anomalies found in the figures.
Scenario analysis: the sector's weakest year
We have no accounts for 2022, the sector's weakest year, for this company.
The sector's weakest year was 2022, with a median operating margin of 1.3%. Based on the 9 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 52 | weight 30% |
|---|---|---|
| Solidity | 52 | weight 25% |
| Liquidity | 61 | weight 15% |
| Growth | 90 | weight 15% |
| Consistency | 49 | weight 15% |
Durability: 34 (average over 3 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Sushitake AS?
The operating margin was 5.3% in 2025, against a median of 4.6% among companies in the Morning class Medium in the same sector. Return on assets was 14.3%.
How solid is Sushitake AS?
The equity ratio was 25.0% in 2025 (median 23.8%). Debt-to-equity was 3.00 (median 2.99).
What is the liquidity of Sushitake AS like?
The current ratio was 1.07 in 2025 (median 0.98).
How does Sushitake AS compare in Overnatting og servering?
Sushitake AS ranks 2,019 of 5,998 in Overnatting og servering for 2025. Among companies in the Morning class Medium it is number 105 of 328. Revenue changed by 27.9% from the year before.
From the Central Coordinating Register
- Org. no.
- 923302409
- Legal form
- AS
- Sector
- Overnatting og servering (56.210)
- Morning company class
- Medium
- Employees
- 39 registered 10 October 2026
- Founded
- 13 August 2019 7 years in operation
- Share capital
- 0.06 MNOK
- Business address
- c/o Brænds Økonomi AS, Møllegata 26, 1811 ASKIM (INDRE ØSTFOLD)
- Municipality
- Indre Østfold rank 8 of 13 in KOSTRA group 10
- Latest accounts filed
- 2025
Source: Central Coordinating Register, Brønnøysund Register Centre. The employee count is reported by the company and may be older than the accounts. See the company at the Brønnøysund Register Centre
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 31 October 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 1 (one owner)
- Largest owner
- 100.0%
- Split
- companies 0% · private persons 100% · foreign 100%
- Group chain
- Ultimate owner: private person
The company is new in the shareholder register in 2025.
Source: the Norwegian Tax Administration's shareholder register as of 2025. Figures may be older than today's ownership. Private persons are not shown by name.
Error in the data?
Do you see an error in the figures or in how the company is mapped (sector, holding, group)? Let us know. Corrections require documentation.
Figures last fetched 4 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 10 | 34 | 59 | |
| Rank | 4,820 | 4,047 | 2,019 | |
| Operating margin | −2.0% | 3.3% | 5.3% | |
| Return on assets | −6.5% | 10.4% | 14.3% | |
| Equity ratio | −43.3% | −26.3% | 25.0% | |
| Current ratio | 0.43 | 0.54 | 1.07 | |
| Revenue growth | – | 24.4% | 27.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 34.8 MNOK | 43.2 MNOK | 55.3 MNOK |
| Operating profit | −0.7 MNOK | 1.4 MNOK | 2.9 MNOK |
| Profit before tax | −1.0 MNOK | 1.1 MNOK | 2.7 MNOK |
| Tax expense | – | – | – |
| Net profit | −1.0 MNOK | 1.1 MNOK | 2.7 MNOK |
| Financial expenses | 0.3 MNOK | 0.4 MNOK | 0.3 MNOK |
| Total assets | 10.8 MNOK | 13.7 MNOK | 20.3 MNOK |
| Current assets | 6.7 MNOK | 9.4 MNOK | 16.4 MNOK |
| Equity | −4.7 MNOK | −3.6 MNOK | 5.1 MNOK |
| Retained earnings | −4.7 MNOK | −3.6 MNOK | −1.0 MNOK |
| Total liabilities | 15.4 MNOK | 17.3 MNOK | 15.3 MNOK |
| Current liabilities | 15.4 MNOK | 17.3 MNOK | 15.3 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 4 November 2026, accounts id 6339501.
Further
Similar companies
- Hotelthon AS index 59, rank 1,993 · compare
- Grand Easy Living North AS index 59, rank 1,994 · compare
- Kragerø Resort Drift AS index 58, rank 2,028 · compare
- Embra Omsorg AS index 58, rank 2,036 · compare
- Cooly AS index 58, rank 2,049 · compare