LINK LOGISTIKK AS

3271 LARVIK

Finances

Share Ownership

Return on Equity

38,13 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 012 000	17 274 000	11 651 000	3 314 000
Net Income	768 000	491 000	211 000	44 000
Total Assets	5 604 000	4 712 000	2 949 000	1 640 000
Total Equity	2 014 000	1 246 000	755 000	544 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 012 000	17 274 000	11 651 000	3 314 000
Expenditure	20 031 000	16 635 000	11 379 000	3 257 000
Operating Profit	981 000	639 000	272 000	56 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	5 000	2 000	0	0
Financial Balance	−2 000	−1 000	1 000	1 000
Earnings Before Tax	979 000	638 000	272 000	56 000
Tax	211 000	147 000	61 000	12 000
Net Income	768 000	491 000	211 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	949 000	329 000	249 000	57 000
Total Current Assets	4 656 000	4 383 000	2 700 000	1 583 000
Total Assets	5 604 000	4 712 000	2 949 000	1 640 000
Total Retained Equity	1 514 000	746 000	255 000	44 000
Total Equity	2 014 000	1 246 000	755 000	544 000
Total Long-Term Debt	7 000	0	4 000	0
Total Current Debt	3 583 000	3 466 000	2 190 000	1 095 000
Total Equity and Debt	5 604 000	4 712 000	2 949 000	1 640 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 012 000	17 272 000	11 650 000	3 314 000
Other Income	0	2 000	1 000	0
Revenue	21 012 000	17 274 000	11 651 000	3 314 000
Cost of Goods Sold	9 817 000	9 724 000	7 143 000	2 677 000
Salary Costs	4 900 000	3 800 000	2 073 000	254 000
Depreciation	41 000	12 000	12 000	5 000
Impairment	0	0	0	0
Expenditure	20 031 000	16 635 000	11 379 000	3 257 000
Operating Profit	981 000	639 000	272 000	56 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	5 000	2 000	0	0
Financial Balance	−2 000	−1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	768 000	491 000	211 000	44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	163 000	23 000	32 000	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	559 000	9 000	12 000	16 000
Total Tangible Assets	559 000	9 000	12 000	16 000
Total Fiancial Fixed Assets	226 000	297 000	205 000	0
Total Fixed Assets	949 000	329 000	249 000	57 000
Stock	99 000	106 000	27 000	61 000
Total Investments	0	0	0	0
Cash, Bank	3 060 000	2 646 000	1 489 000	877 000
Total Current Assets	4 656 000	4 383 000	2 700 000	1 583 000
Total Assets	5 604 000	4 712 000	2 949 000	1 640 000
Total Equity	2 014 000	1 246 000	755 000	544 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	0	4 000	0
Creditors	2 131 000	2 194 000	1 484 000	985 000
Unpaid Taxes	486 000	549 000	337 000	55 000
Dividends	0	0	0	0
Other Current Debt	763 000	573 000	311 000	43 000
Total Current Debt	3 583 000	3 466 000	2 190 000	1 095 000
Total Equity and Debt	5 604 000	4 712 000	2 949 000	1 640 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,13 %	39,41 %	27,95 %	8,09 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	4,67 %	3,7 %	2,33 %	1,69 %
Current Ratio	1,3	1,26	1,23	1,45
Quick Ratio	1,34	1,3	1,25	1,53
Equity Ratio	0,36	0,26	0,26	0,33
Gross Profit Margin	53,28 %	43,71 %	38,69 %	19,22 %