LOGOTRYKK AS

1543 VESTBY

Finances

Return on Equity

52,65 %

Current Ratio

2,08

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	37 754 000	21 221 000	27 303 000	21 897 000
Net Income	2 440 000	985 000	1 982 000	981 000
Total Assets	9 140 000	6 820 000	8 572 000	6 078 000
Total Equity	4 634 000	2 694 000	2 710 000	728 000

Income (NOK)	2022	2021	2020	2019
Revenue	37 754 000	21 221 000	27 303 000	21 897 000
Expenditure	34 564 000	19 928 000	24 659 000	20 381 000
Operating Profit	3 191 000	1 294 000	2 596 000	1 375 000
Financial Income	25 000	9 000	12 000	22 000
Financial Costs	85 000	78 000	97 000	133 000
Financial Balance	−60 000	−69 000	−85 000	−111 000
Earnings Before Tax	3 130 000	1 225 000	2 511 000	1 264 000
Tax	691 000	240 000	529 000	283 000
Net Income	2 440 000	985 000	1 982 000	981 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	766 000	741 000	304 000	358 000
Total Current Assets	8 374 000	6 080 000	8 268 000	5 720 000
Total Assets	9 140 000	6 820 000	8 572 000	6 078 000
Total Retained Equity	3 906 000	1 967 000	1 982 000	1 000
Total Equity	4 634 000	2 694 000	2 710 000	728 000
Total Long-Term Debt	477 000	1 595 000	1 706 000	1 806 000
Total Current Debt	4 029 000	2 531 000	4 156 000	3 543 000
Total Equity and Debt	9 140 000	6 820 000	8 572 000	6 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	37 754 000	21 190 000	27 313 000	21 930 000
Other Income	0	31 000	−10 000	−33 000
Revenue	37 754 000	21 221 000	27 303 000	21 897 000
Cost of Goods Sold	21 204 000	8 389 000	13 189 000	8 961 000
Salary Costs	8 996 000	7 918 000	7 806 000	7 780 000
Depreciation	197 000	113 000	115 000	85 000
Impairment	0	0	0	0
Expenditure	34 564 000	19 928 000	24 659 000	20 381 000
Operating Profit	3 191 000	1 294 000	2 596 000	1 375 000
Financial Income	25 000	9 000	12 000	22 000
Financial Costs	85 000	78 000	97 000	133 000
Financial Balance	−60 000	−69 000	−85 000	−111 000
Dividends	0	1 000 000	0	785 000
Net Income	2 440 000	985 000	1 982 000	981 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	9 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	632 000	519 000	21 000	43 000
Fixtures	127 000	213 000	284 000	314 000
Total Tangible Assets	759 000	732 000	304 000	358 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	766 000	741 000	304 000	358 000
Stock	288 000	243 000	51 000	100 000
Total Investments	0	0	0	0
Cash, Bank	5 775 000	3 634 000	4 194 000	3 197 000
Total Current Assets	8 374 000	6 080 000	8 268 000	5 720 000
Total Assets	9 140 000	6 820 000	8 572 000	6 078 000
Total Equity	4 634 000	2 694 000	2 710 000	728 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	477 000	1 595 000	1 706 000	1 806 000
Creditors	816 000	864 000	2 007 000	900 000
Unpaid Taxes	1 099 000	592 000	864 000	831 000
Dividends	0	1 000 000	0	785 000
Other Current Debt	1 425 000	826 000	756 000	744 000
Total Current Debt	4 029 000	2 531 000	4 156 000	3 543 000
Total Equity and Debt	9 140 000	6 820 000	8 572 000	6 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,65 %	36,56 %	73,14 %	134,75 %
Debt-to-Equity Ratio	0,1	0,59	0,63	2,48
Operating Profit Margin	8,45 %	6,1 %	9,51 %	6,28 %
Current Ratio	2,08	2,4	1,99	1,61
Quick Ratio	2,24	2,66	2,01	1,66
Equity Ratio	0,51	0,4	0,32	0,12
Gross Profit Margin	43,84 %	60,47 %	51,69 %	59,08 %