LOGOS AS

1383 ASKER

Finances

Share Ownership

Return on Equity

8,12 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 000	13 000	13 000	13 000
Net Income	−73 000	−89 000	−81 000	−80 000
Total Assets	864 000	858 000	838 000	861 000
Total Equity	−899 000	−827 000	−738 000	−657 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 000	13 000	13 000	13 000
Expenditure	94 000	115 000	105 000	104 000
Operating Profit	−82 000	−102 000	−93 000	−91 000
Financial Income	0	0	0	0
Financial Costs	8 000	8 000	8 000	8 000
Financial Balance	−8 000	−8 000	−8 000	−8 000
Earnings Before Tax	−90 000	−110 000	−100 000	−99 000
Tax	−17 000	−22 000	−19 000	−19 000
Net Income	−73 000	−89 000	−81 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	859 000	848 000	832 000	819 000
Total Current Assets	4 000	9 000	6 000	42 000
Total Assets	864 000	858 000	838 000	861 000
Total Retained Equity	−999 000	−927 000	−838 000	−757 000
Total Equity	−899 000	−827 000	−738 000	−657 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 763 000	1 684 000	1 576 000	1 518 000
Total Equity and Debt	864 000	858 000	838 000	861 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 000	13 000	13 000	13 000
Revenue	12 000	13 000	13 000	13 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	23 000	22 000	20 000
Depreciation	6 000	6 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	94 000	115 000	105 000	104 000
Operating Profit	−82 000	−102 000	−93 000	−91 000
Financial Income	0	0	0	0
Financial Costs	8 000	8 000	8 000	8 000
Financial Balance	−8 000	−8 000	−8 000	−8 000
Dividends	0	0	0	0
Net Income	−73 000	−89 000	−81 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	574 000	557 000	535 000	516 000
Real Eastate	285 000	291 000	297 000	303 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	285 000	291 000	297 000	303 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	859 000	848 000	832 000	819 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	9 000	6 000	42 000
Total Current Assets	4 000	9 000	6 000	42 000
Total Assets	864 000	858 000	838 000	861 000
Total Equity	−899 000	−827 000	−738 000	−657 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	3 000	3 000	3 000	3 000
Dividends	0	0	0	0
Other Current Debt	1 760 000	1 681 000	1 573 000	1 515 000
Total Current Debt	1 763 000	1 684 000	1 576 000	1 518 000
Total Equity and Debt	864 000	858 000	838 000	861 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,12 %	10,76 %	10,98 %	12,18 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−683,33 %	−784,62 %	−715,38 %	−700 %
Current Ratio	0	0,01	0	0,03
Quick Ratio	0	0,01	0	0,03
Equity Ratio	−1,04	−0,96	−0,88	−0,76
Gross Profit Margin	100 %	100 %	100 %	100 %