FEMME AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

86,16 %

Current Ratio

0,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 480 000	21 665 000	16 709 000	12 569 000
Net Income	716 000	2 088 000	1 279 000	269 000
Total Assets	4 560 000	6 169 000	5 637 000	3 689 000
Total Equity	831 000	615 000	1 327 000	1 048 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 480 000	21 665 000	16 709 000	12 569 000
Expenditure	21 550 000	18 923 000	15 041 000	12 162 000
Operating Profit	930 000	2 742 000	1 669 000	406 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	5 000	12 000	29 000	45 000
Financial Balance	−1 000	−10 000	−28 000	−44 000
Earnings Before Tax	929 000	2 732 000	1 641 000	363 000
Tax	213 000	644 000	362 000	94 000
Net Income	716 000	2 088 000	1 279 000	269 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 242 000	952 000	1 235 000	1 524 000
Total Current Assets	3 318 000	5 217 000	4 402 000	2 165 000
Total Assets	4 560 000	6 169 000	5 637 000	3 689 000
Total Retained Equity	306 000	90 000	802 000	523 000
Total Equity	831 000	615 000	1 327 000	1 048 000
Total Long-Term Debt	0	0	374 000	560 000
Total Current Debt	3 729 000	5 554 000	3 936 000	2 081 000
Total Equity and Debt	4 560 000	6 169 000	5 637 000	3 689 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 480 000	21 665 000	16 428 000	12 564 000
Other Income	0	0	281 000	5 000
Revenue	22 480 000	21 665 000	16 709 000	12 569 000
Cost of Goods Sold	8 719 000	10 003 000	9 587 000	7 463 000
Salary Costs	7 938 000	5 553 000	3 505 000	2 819 000
Depreciation	388 000	322 000	327 000	273 000
Impairment	0	0	0	0
Expenditure	21 550 000	18 923 000	15 041 000	12 162 000
Operating Profit	930 000	2 742 000	1 669 000	406 000
Financial Income	4 000	2 000	1 000	1 000
Financial Costs	5 000	12 000	29 000	45 000
Financial Balance	−1 000	−10 000	−28 000	−44 000
Dividends	500 000	2 800 000	1 000 000	0
Net Income	716 000	2 088 000	1 279 000	269 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	99 000	55 000	15 000	12 000
Real Eastate	54 000	82 000	110 000	139 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 089 000	815 000	1 109 000	1 373 000
Total Tangible Assets	1 143 000	898 000	1 220 000	1 512 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 242 000	952 000	1 235 000	1 524 000
Stock	265 000	335 000	256 000	111 000
Total Investments	0	0	0	0
Cash, Bank	2 155 000	4 463 000	3 267 000	1 284 000
Total Current Assets	3 318 000	5 217 000	4 402 000	2 165 000
Total Assets	4 560 000	6 169 000	5 637 000	3 689 000
Total Equity	831 000	615 000	1 327 000	1 048 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	374 000	560 000
Creditors	251 000	962 000	1 226 000	1 128 000
Unpaid Taxes	549 000	525 000	569 000	498 000
Dividends	500 000	2 800 000	1 000 000	0
Other Current Debt	2 171 000	1 383 000	777 000	331 000
Total Current Debt	3 729 000	5 554 000	3 936 000	2 081 000
Total Equity and Debt	4 560 000	6 169 000	5 637 000	3 689 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,16 %	339,51 %	96,38 %	25,67 %
Debt-to-Equity Ratio	0	0	0,28	0,53
Operating Profit Margin	4,14 %	12,66 %	9,99 %	3,23 %
Current Ratio	0,89	0,94	1,12	1,04
Quick Ratio	0,96	1	1,2	1,1
Equity Ratio	0,18	0,1	0,24	0,28
Gross Profit Margin	61,21 %	53,83 %	42,62 %	40,62 %