LOGAN TJENESTER AS

2070 RÅHOLT

Finances

Share Ownership

Return on Equity

53,41 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 548 000	1 387 000	1 706 000	1 849 000
Net Income	180 000	3 000	21 000	16 000
Total Assets	847 000	444 000	487 000	594 000
Total Equity	337 000	258 000	255 000	234 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 548 000	1 387 000	1 706 000	1 849 000
Expenditure	2 300 000	1 385 000	1 683 000	1 825 000
Operating Profit	249 000	3 000	24 000	23 000
Financial Income	2 000	0	0	1 000
Financial Costs	0	0	3 000	8 000
Financial Balance	2 000	0	−3 000	−7 000
Earnings Before Tax	251 000	3 000	21 000	16 000
Tax	71 000	0	0	0
Net Income	180 000	3 000	21 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	153 000
Total Current Assets	847 000	444 000	487 000	441 000
Total Assets	847 000	444 000	487 000	594 000
Total Retained Equity	307 000	228 000	225 000	204 000
Total Equity	337 000	258 000	255 000	234 000
Total Long-Term Debt	0	0	0	153 000
Total Current Debt	510 000	187 000	233 000	208 000
Total Equity and Debt	847 000	444 000	487 000	594 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 548 000	1 387 000	1 706 000	1 849 000
Other Income	0	0	0	0
Revenue	2 548 000	1 387 000	1 706 000	1 849 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 728 000	1 218 000	1 242 000	1 300 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 300 000	1 385 000	1 683 000	1 825 000
Operating Profit	249 000	3 000	24 000	23 000
Financial Income	2 000	0	0	1 000
Financial Costs	0	0	3 000	8 000
Financial Balance	2 000	0	−3 000	−7 000
Dividends	100 000	0	0	0
Net Income	180 000	3 000	21 000	16 000

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	153 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	153 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	782 000	262 000	262 000	314 000
Total Current Assets	847 000	444 000	487 000	441 000
Total Assets	847 000	444 000	487 000	594 000
Total Equity	337 000	258 000	255 000	234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	153 000
Creditors	15 000	0	8 000	0
Unpaid Taxes	173 000	100 000	145 000	101 000
Dividends	100 000	0	0	0
Other Current Debt	152 000	86 000	81 000	107 000
Total Current Debt	510 000	187 000	233 000	208 000
Total Equity and Debt	847 000	444 000	487 000	594 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,41 %	1,16 %	8,24 %	6,84 %
Debt-to-Equity Ratio	0	0	0	0,65
Operating Profit Margin	9,77 %	0,22 %	1,41 %	1,24 %
Current Ratio	1,66	2,37	2,09	2,12
Quick Ratio	1,66	2,37	2,09	2,12
Equity Ratio	0,4	0,58	0,52	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %