LOGICAL AS

7520 HEGRA

Finances

Share Ownership

Return on Equity

90,08 %

Current Ratio

0,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 695 000	3 204 000	2 375 000
Net Income	318 000	535 000	214 000
Total Assets	2 090 000	1 285 000	813 000
Total Equity	353 000	485 000	221 000

Income (NOK)	2022	2021	2020
Revenue	4 695 000	3 204 000	2 375 000
Expenditure	4 275 000	2 508 000	2 108 000
Operating Profit	420 000	696 000	268 000
Financial Income	0	0	1 000
Financial Costs	11 000	11 000	1 000
Financial Balance	−11 000	−11 000	0
Earnings Before Tax	409 000	685 000	267 000
Tax	92 000	151 000	54 000
Net Income	318 000	535 000	214 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	370 000	457 000	593 000
Total Current Assets	1 721 000	828 000	220 000
Total Assets	2 090 000	1 285 000	813 000
Total Retained Equity	346 000	478 000	214 000
Total Equity	353 000	485 000	221 000
Total Long-Term Debt	0	10 000	14 000
Total Current Debt	1 737 000	789 000	578 000
Total Equity and Debt	2 090 000	1 285 000	813 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 695 000	3 204 000	2 375 000
Other Income	0	0	0
Revenue	4 695 000	3 204 000	2 375 000
Cost of Goods Sold	2 161 000	529 000	380 000
Salary Costs	1 104 000	1 186 000	1 124 000
Depreciation	140 000	136 000	72 000
Impairment	0	0	0
Expenditure	4 275 000	2 508 000	2 108 000
Operating Profit	420 000	696 000	268 000
Financial Income	0	0	1 000
Financial Costs	11 000	11 000	1 000
Financial Balance	−11 000	−11 000	0
Dividends	450 000	270 000	0
Net Income	318 000	535 000	214 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	370 000	457 000	593 000
Total Tangible Assets	370 000	457 000	593 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	370 000	457 000	593 000
Stock	125 000	50 000	24 000
Total Investments	0	0	0
Cash, Bank	360 000	484 000	34 000
Total Current Assets	1 721 000	828 000	220 000
Total Assets	2 090 000	1 285 000	813 000
Total Equity	353 000	485 000	221 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	10 000	14 000
Creditors	659 000	31 000	13 000
Unpaid Taxes	449 000	244 000	221 000
Dividends	450 000	270 000	0
Other Current Debt	80 000	87 000	292 000
Total Current Debt	1 737 000	789 000	578 000
Total Equity and Debt	2 090 000	1 285 000	813 000

Financial indicators	2022	2021	2020
Return on Equity	90,08 %	110,31 %	96,83 %
Debt-to-Equity Ratio	0	0,02	0,06
Operating Profit Margin	8,95 %	21,72 %	11,28 %
Current Ratio	0,99	1,05	0,38
Quick Ratio	1,07	1,12	0,4
Equity Ratio	0,17	0,38	0,27
Gross Profit Margin	53,97 %	83,49 %	84 %