FEMININ FYSIKK AS

0194 OSLO

Finances

Share Ownership

Return on Equity

8,67 %

Current Ratio

8,18

Debt-to-Equity Ratio

0,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 912 000	1 560 000	1 913 000	1 556 000
Net Income	309 000	170 000	628 000	551 000
Total Assets	6 573 000	6 330 000	6 299 000	2 676 000
Total Equity	3 562 000	3 252 000	3 083 000	2 455 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 912 000	1 560 000	1 913 000	1 556 000
Expenditure	1 393 000	1 248 000	1 094 000	856 000
Operating Profit	519 000	312 000	819 000	701 000
Financial Income	6 000	3 000	4 000	5 000
Financial Costs	127 000	98 000	18 000	0
Financial Balance	−121 000	−95 000	−14 000	5 000
Earnings Before Tax	398 000	218 000	805 000	706 000
Tax	88 000	48 000	177 000	155 000
Net Income	309 000	170 000	628 000	551 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 126 000	5 126 000	5 126 000	0
Total Current Assets	1 447 000	1 204 000	1 172 000	2 676 000
Total Assets	6 573 000	6 330 000	6 299 000	2 676 000
Total Retained Equity	3 532 000	3 222 000	3 053 000	2 425 000
Total Equity	3 562 000	3 252 000	3 083 000	2 455 000
Total Long-Term Debt	2 835 000	2 908 000	2 987 000	0
Total Current Debt	177 000	170 000	229 000	222 000
Total Equity and Debt	6 573 000	6 330 000	6 299 000	2 676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 744 000	1 398 000	1 898 000	1 556 000
Other Income	168 000	162 000	15 000	0
Revenue	1 912 000	1 560 000	1 913 000	1 556 000
Cost of Goods Sold	91 000	145 000	91 000	0
Salary Costs	565 000	479 000	317 000	420 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 393 000	1 248 000	1 094 000	856 000
Operating Profit	519 000	312 000	819 000	701 000
Financial Income	6 000	3 000	4 000	5 000
Financial Costs	127 000	98 000	18 000	0
Financial Balance	−121 000	−95 000	−14 000	5 000
Dividends	0	0	0	0
Net Income	309 000	170 000	628 000	551 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 126 000	5 126 000	5 126 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 126 000	5 126 000	5 126 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 126 000	5 126 000	5 126 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 397 000	1 190 000	1 172 000	2 676 000
Total Current Assets	1 447 000	1 204 000	1 172 000	2 676 000
Total Assets	6 573 000	6 330 000	6 299 000	2 676 000
Total Equity	3 562 000	3 252 000	3 083 000	2 455 000
Short-Term Group Debt	0	0	0	34 000
Total Long-Term Debt	2 835 000	2 908 000	2 987 000	0
Creditors	2 000	49 000	5 000	0
Unpaid Taxes	35 000	25 000	22 000	29 000
Dividends	0	0	0	0
Other Current Debt	52 000	48 000	25 000	4 000
Total Current Debt	177 000	170 000	229 000	222 000
Total Equity and Debt	6 573 000	6 330 000	6 299 000	2 676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,67 %	5,23 %	20,37 %	22,44 %
Debt-to-Equity Ratio	0,8	0,89	0,97	0
Operating Profit Margin	27,14 %	20 %	42,81 %	45,05 %
Current Ratio	8,18	7,08	5,12	12,05
Quick Ratio	8,18	7,08	5,12	12,05
Equity Ratio	0,54	0,51	0,49	0,92
Gross Profit Margin	95,24 %	90,71 %	95,24 %	100 %