FEMINA GYN AS

1178 OSLO

Finances

Share Ownership

Return on Equity

6 260 %

Current Ratio

0,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 023 000	4 820 000	4 485 000	4 334 000
Net Income	1 878 000	1 917 000	1 594 000	1 147 000
Total Assets	2 732 000	2 725 000	756 000	2 160 000
Total Equity	30 000	30 000	30 000	1 580 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 023 000	4 820 000	4 485 000	4 334 000
Expenditure	2 621 000	2 366 000	2 447 000	2 806 000
Operating Profit	2 403 000	2 454 000	2 038 000	1 528 000
Financial Income	0	0	1 000	1 000
Financial Costs	2 000	0	1 000	0
Financial Balance	−2 000	0	0	1 000
Earnings Before Tax	2 401 000	2 454 000	2 038 000	1 529 000
Tax	523 000	537 000	444 000	382 000
Net Income	1 878 000	1 917 000	1 594 000	1 147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	138 000	121 000	144 000	196 000
Total Current Assets	2 594 000	2 604 000	612 000	1 964 000
Total Assets	2 732 000	2 725 000	756 000	2 160 000
Total Retained Equity	10 000	10 000	10 000	1 560 000
Total Equity	30 000	30 000	30 000	1 580 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 702 000	2 695 000	726 000	580 000
Total Equity and Debt	2 732 000	2 725 000	756 000	2 160 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 281 000	1 334 000	1 120 000	1 203 000
Other Income	3 742 000	3 486 000	3 366 000	3 131 000
Revenue	5 023 000	4 820 000	4 485 000	4 334 000
Cost of Goods Sold	138 000	104 000	82 000	131 000
Salary Costs	1 032 000	874 000	1 088 000	1 367 000
Depreciation	25 000	42 000	52 000	76 000
Impairment	0	0	0	0
Expenditure	2 621 000	2 366 000	2 447 000	2 806 000
Operating Profit	2 403 000	2 454 000	2 038 000	1 528 000
Financial Income	0	0	1 000	1 000
Financial Costs	2 000	0	1 000	0
Financial Balance	−2 000	0	0	1 000
Dividends	1 878 000	1 917 000	3 144 000	0
Net Income	1 878 000	1 917 000	1 594 000	1 147 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	138 000	121 000	144 000	196 000
Total Tangible Assets	138 000	121 000	144 000	196 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	138 000	121 000	144 000	196 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	439 000	376 000	288 000	633 000
Total Current Assets	2 594 000	2 604 000	612 000	1 964 000
Total Assets	2 732 000	2 725 000	756 000	2 160 000
Total Equity	30 000	30 000	30 000	1 580 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	6 000	14 000	1 000
Unpaid Taxes	119 000	63 000	102 000	108 000
Dividends	1 878 000	1 917 000	3 144 000	0
Other Current Debt	159 000	172 000	166 000	137 000
Total Current Debt	2 702 000	2 695 000	726 000	580 000
Total Equity and Debt	2 732 000	2 725 000	756 000	2 160 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 260 %	6 390 %	5 313,33 %	72,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	47,84 %	50,91 %	45,44 %	35,26 %
Current Ratio	0,96	0,97	0,84	3,39
Quick Ratio	0,96	0,97	0,84	3,39
Equity Ratio	0,01	0,01	0,04	0,73
Gross Profit Margin	97,25 %	97,84 %	98,17 %	96,98 %