NISTRO LOGICA AS

0494 OSLO

Finances

Return on Equity

17,99 %

Current Ratio

6,56

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 323 000	2 432 000	1 882 000	1 497 000
Net Income	635 000	1 228 000	759 000	448 000
Total Assets	4 309 000	4 101 000	3 075 000	1 981 000
Total Equity	3 529 000	2 893 000	2 365 000	1 607 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 323 000	2 432 000	1 882 000	1 497 000
Expenditure	1 009 000	839 000	914 000	927 000
Operating Profit	1 314 000	1 593 000	968 000	569 000
Financial Income	93 000	5 000	4 000	5 000
Financial Costs	465 000	23 000	0	0
Financial Balance	−372 000	−18 000	4 000	5 000
Earnings Before Tax	941 000	1 575 000	972 000	574 000
Tax	306 000	346 000	214 000	126 000
Net Income	635 000	1 228 000	759 000	448 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	824 000	1 267 000	1 264 000	860 000
Total Current Assets	3 486 000	2 834 000	1 812 000	1 121 000
Total Assets	4 309 000	4 101 000	3 075 000	1 981 000
Total Retained Equity	3 499 000	2 863 000	2 335 000	1 577 000
Total Equity	3 529 000	2 893 000	2 365 000	1 607 000
Total Long-Term Debt	250 000	250 000	250 000	0
Total Current Debt	531 000	957 000	460 000	374 000
Total Equity and Debt	4 309 000	4 101 000	3 075 000	1 981 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 323 000	2 432 000	1 882 000	1 497 000
Other Income	0	0	0	0
Revenue	2 323 000	2 432 000	1 882 000	1 497 000
Cost of Goods Sold	0	0	0	0
Salary Costs	959 000	753 000	824 000	819 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 009 000	839 000	914 000	927 000
Operating Profit	1 314 000	1 593 000	968 000	569 000
Financial Income	93 000	5 000	4 000	5 000
Financial Costs	465 000	23 000	0	0
Financial Balance	−372 000	−18 000	4 000	5 000
Dividends	0	700 000	0	0
Net Income	635 000	1 228 000	759 000	448 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	824 000	1 267 000	1 264 000	860 000
Total Fixed Assets	824 000	1 267 000	1 264 000	860 000
Stock	0	0	0	0
Total Investments	80 000	80 000	80 000	80 000
Cash, Bank	3 206 000	2 522 000	1 544 000	919 000
Total Current Assets	3 486 000	2 834 000	1 812 000	1 121 000
Total Assets	4 309 000	4 101 000	3 075 000	1 981 000
Total Equity	3 529 000	2 893 000	2 365 000	1 607 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	250 000	250 000	250 000	0
Creditors	6 000	5 000	5 000	6 000
Unpaid Taxes	175 000	176 000	154 000	147 000
Dividends	0	700 000	0	0
Other Current Debt	44 000	430 000	87 000	95 000
Total Current Debt	531 000	957 000	460 000	374 000
Total Equity and Debt	4 309 000	4 101 000	3 075 000	1 981 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,99 %	42,45 %	32,09 %	27,88 %
Debt-to-Equity Ratio	0,07	0,09	0,11	0
Operating Profit Margin	56,56 %	65,5 %	51,43 %	38,01 %
Current Ratio	6,56	2,96	3,94	3
Quick Ratio	6,56	2,96	3,94	3
Equity Ratio	0,82	0,71	0,77	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %