FEMME TERAPI & TRENING AS

4321 SANDNES

Finances

Share Ownership

Return on Equity

58,82 %

Current Ratio

2,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	94 000	122 000	223 000	355 000
Net Income	20 000	−13 000	−55 000	49 000
Total Assets	61 000	81 000	96 000	163 000
Total Equity	34 000	15 000	28 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	94 000	122 000	223 000	355 000
Expenditure	71 000	134 000	293 000	293 000
Operating Profit	22 000	−12 000	−71 000	62 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	22 000	−12 000	−71 000	62 000
Tax	3 000	1 000	−16 000	14 000
Net Income	20 000	−13 000	−55 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	1 000	0
Total Current Assets	61 000	81 000	95 000	163 000
Total Assets	61 000	81 000	96 000	163 000
Total Retained Equity	4 000	−15 000	−2 000	53 000
Total Equity	34 000	15 000	28 000	83 000
Total Long-Term Debt	0	27 000	27 000	39 000
Total Current Debt	27 000	39 000	41 000	41 000
Total Equity and Debt	61 000	81 000	96 000	163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	94 000	122 000	219 000	337 000
Other Income	0	0	3 000	18 000
Revenue	94 000	122 000	223 000	355 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	0	61 000	182 000	159 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	71 000	134 000	293 000	293 000
Operating Profit	22 000	−12 000	−71 000	62 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	20 000	−13 000	−55 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	1 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	60 000	79 000	79 000	159 000
Total Current Assets	61 000	81 000	95 000	163 000
Total Assets	61 000	81 000	96 000	163 000
Total Equity	34 000	15 000	28 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	27 000	27 000	39 000
Creditors	−1 000	3 000	3 000	5 000
Unpaid Taxes	3 000	6 000	0	6 000
Dividends	0	0	0	0
Other Current Debt	21 000	30 000	38 000	17 000
Total Current Debt	27 000	39 000	41 000	41 000
Total Equity and Debt	61 000	81 000	96 000	163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,82 %	−86,67 %	−196,43 %	59,04 %
Debt-to-Equity Ratio	0	1,8	0,96	0,47
Operating Profit Margin	23,4 %	−9,84 %	−31,84 %	17,46 %
Current Ratio	2,26	2,08	2,32	3,98
Quick Ratio	2,26	2,08	2,32	3,98
Equity Ratio	0,56	0,19	0,29	0,51
Gross Profit Margin	95,74 %	100 %	100 %	100 %