LOGIVE AS

5550 SVEIO

Finances

Share Ownership

Return on Equity

26,49 %

Current Ratio

2,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 223 000	589 000	413 000	179 000
Net Income	80 000	44 000	50 000	108 000
Total Assets	470 000	316 000	238 000	341 000
Total Equity	302 000	223 000	179 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 223 000	589 000	413 000	179 000
Expenditure	1 116 000	533 000	349 000	41 000
Operating Profit	108 000	56 000	64 000	138 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	108 000	57 000	64 000	138 000
Tax	28 000	13 000	14 000	30 000
Net Income	80 000	44 000	50 000	108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	0	0	0
Total Current Assets	469 000	316 000	238 000	341 000
Total Assets	470 000	316 000	238 000	341 000
Total Retained Equity	281 000	201 000	158 000	108 000
Total Equity	302 000	223 000	179 000	129 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	168 000	92 000	59 000	212 000
Total Equity and Debt	470 000	316 000	238 000	341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 223 000	589 000	413 000	179 000
Other Income	0	0	0	0
Revenue	1 223 000	589 000	413 000	179 000
Cost of Goods Sold	132 000	4 000	4 000	0
Salary Costs	303 000	183 000	97 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 116 000	533 000	349 000	41 000
Operating Profit	108 000	56 000	64 000	138 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	80 000	44 000	50 000	108 000

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	1 000	0	0	0
Total Fixed Assets	1 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	222 000	113 000	107 000	224 000
Total Current Assets	469 000	316 000	238 000	341 000
Total Assets	470 000	316 000	238 000	341 000
Total Equity	302 000	223 000	179 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	60 000	26 000	24 000	17 000
Unpaid Taxes	48 000	36 000	10 000	14 000
Dividends	0	0	0	0
Other Current Debt	31 000	18 000	11 000	150 000
Total Current Debt	168 000	92 000	59 000	212 000
Total Equity and Debt	470 000	316 000	238 000	341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,49 %	19,73 %	27,93 %	83,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,83 %	9,51 %	15,5 %	77,09 %
Current Ratio	2,79	3,43	4,03	1,61
Quick Ratio	2,79	3,43	4,03	1,61
Equity Ratio	0,64	0,71	0,75	0,38
Gross Profit Margin	89,21 %	99,32 %	99,03 %	100 %