FEMINA EIENDOM AS

3519 HØNEFOSS

Finances

Share Ownership

Return on Equity

8,61 %

Current Ratio

1,26

Debt-to-Equity Ratio

1,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	832 000	480 000	485 000
Net Income	166 000	462 000	205 000	173 000
Total Assets	5 592 000	5 694 000	4 997 000	4 901 000
Total Equity	1 929 000	1 763 000	1 301 000	1 096 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	832 000	480 000	485 000
Expenditure	127 000	107 000	95 000	119 000
Operating Profit	353 000	712 000	385 000	365 000
Financial Income	0	0	0	0
Financial Costs	140 000	123 000	122 000	144 000
Financial Balance	−140 000	−123 000	−122 000	−144 000
Earnings Before Tax	213 000	590 000	263 000	222 000
Tax	47 000	128 000	58 000	49 000
Net Income	166 000	462 000	205 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 375 000	5 445 000	4 755 000	4 825 000
Total Current Assets	217 000	249 000	242 000	77 000
Total Assets	5 592 000	5 694 000	4 997 000	4 901 000
Total Retained Equity	1 826 000	1 660 000	1 199 000	993 000
Total Equity	1 929 000	1 763 000	1 301 000	1 096 000
Total Long-Term Debt	3 492 000	3 712 000	3 547 000	3 672 000
Total Current Debt	172 000	219 000	148 000	133 000
Total Equity and Debt	5 592 000	5 694 000	4 997 000	4 901 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	480 000	832 000	480 000	485 000
Revenue	480 000	832 000	480 000	485 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	70 000	70 000	70 000
Impairment	0	0	0	0
Expenditure	127 000	107 000	95 000	119 000
Operating Profit	353 000	712 000	385 000	365 000
Financial Income	0	0	0	0
Financial Costs	140 000	123 000	122 000	144 000
Financial Balance	−140 000	−123 000	−122 000	−144 000
Dividends	0	0	0	0
Net Income	166 000	462 000	205 000	173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 362 000	5 432 000	4 742 000	4 812 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 362 000	5 432 000	4 742 000	4 812 000
Total Fiancial Fixed Assets	13 000	13 000	13 000	13 000
Total Fixed Assets	5 375 000	5 445 000	4 755 000	4 825 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	149 000	180 000	212 000	115 000
Total Current Assets	217 000	249 000	242 000	77 000
Total Assets	5 592 000	5 694 000	4 997 000	4 901 000
Total Equity	1 929 000	1 763 000	1 301 000	1 096 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 492 000	3 712 000	3 547 000	3 672 000
Creditors	0	5 000	7 000	0
Unpaid Taxes	118 000	86 000	88 000	87 000
Dividends	0	0	0	0
Other Current Debt	6 000	0	−3 000	0
Total Current Debt	172 000	219 000	148 000	133 000
Total Equity and Debt	5 592 000	5 694 000	4 997 000	4 901 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,61 %	26,21 %	15,76 %	15,78 %
Debt-to-Equity Ratio	1,81	2,11	2,73	3,35
Operating Profit Margin	73,54 %	85,58 %	80,21 %	75,26 %
Current Ratio	1,26	1,14	1,64	0,58
Quick Ratio	1,26	1,14	1,64	0,58
Equity Ratio	0,34	0,31	0,26	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %