LOGO GRUPPE AS

1352 KOLSÅS

Finances

Share Ownership

Return on Equity

−47,2 %

Current Ratio

1,84

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	−178 000	2 381 000	4 591 000	656 000
Net Income	−219 000	249 000	286 000	161 000
Total Assets	825 000	1 147 000	872 000	219 000
Total Equity	464 000	684 000	435 000	191 000

Income (NOK)	2021	2020	2019	2018
Revenue	−178 000	2 381 000	4 591 000	656 000
Expenditure	41 000	2 061 000	4 222 000	441 000
Operating Profit	−219 000	321 000	369 000	215 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	6 000
Financial Balance	−1 000	−2 000	−1 000	−6 000
Earnings Before Tax	−219 000	320 000	368 000	210 000
Tax	0	71 000	81 000	48 000
Net Income	−219 000	249 000	286 000	161 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	159 000	262 000	263 000	151 000
Total Current Assets	666 000	885 000	610 000	67 000
Total Assets	825 000	1 147 000	872 000	219 000
Total Retained Equity	434 000	654 000	405 000	161 000
Total Equity	464 000	684 000	435 000	191 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	361 000	464 000	437 000	27 000
Total Equity and Debt	825 000	1 147 000	872 000	219 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	−133 000	2 377 000	4 077 000	656 000
Other Income	−46 000	4 000	514 000	0
Revenue	−178 000	2 381 000	4 591 000	656 000
Cost of Goods Sold	0	0	34 000	52 000
Salary Costs	0	508 000	1 003 000	176 000
Depreciation	10 000	5 000	6 000	8 000
Impairment	0	0	0	0
Expenditure	41 000	2 061 000	4 222 000	441 000
Operating Profit	−219 000	321 000	369 000	215 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	6 000
Financial Balance	−1 000	−2 000	−1 000	−6 000
Dividends	0	0	43 000	0
Net Income	−219 000	249 000	286 000	161 000

Balance details (NOK)	2021	2020	2019	2018
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	30 000	15 000	19 000	25 000
Total Tangible Assets	30 000	15 000	19 000	25 000
Total Fiancial Fixed Assets	129 000	248 000	243 000	126 000
Total Fixed Assets	159 000	262 000	263 000	151 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	0	86 000	12 000
Total Current Assets	666 000	885 000	610 000	67 000
Total Assets	825 000	1 147 000	872 000	219 000
Total Equity	464 000	684 000	435 000	191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	18 000	38 000	−25 000
Unpaid Taxes	3 000	10 000	11 000	31 000
Dividends	0	0	43 000	0
Other Current Debt	372 000	329 000	307 000	−27 000
Total Current Debt	361 000	464 000	437 000	27 000
Total Equity and Debt	825 000	1 147 000	872 000	219 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−47,2 %	36,4 %	65,75 %	84,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	123,03 %	13,48 %	8,04 %	32,77 %
Current Ratio	1,84	1,91	1,4	2,48
Quick Ratio	1,84	1,91	1,4	2,48
Equity Ratio	0,56	0,6	0,5	0,87
Gross Profit Margin	100 %	100 %	99,26 %	92,07 %