LOGITEAM AS

5257 KOKSTAD

Finances

Share Ownership

Return on Equity

224,78 %

Current Ratio

1,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 043 000	9 701 000	9 465 000	9 708 000
Net Income	2 567 000	−872 000	402 000	−131 000
Total Assets	7 220 000	2 923 000	3 148 000	2 596 000
Total Equity	1 142 000	576 000	1 447 000	1 045 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 043 000	9 701 000	9 465 000	9 708 000
Expenditure	16 250 000	10 541 000	9 033 000	9 807 000
Operating Profit	2 793 000	−841 000	432 000	−100 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	32 000	33 000	32 000	32 000
Financial Balance	−30 000	−31 000	−30 000	−31 000
Earnings Before Tax	2 762 000	−872 000	402 000	−131 000
Tax	196 000	0	0	0
Net Income	2 567 000	−872 000	402 000	−131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	23 000	0	0
Total Current Assets	7 197 000	2 900 000	3 148 000	2 596 000
Total Assets	7 220 000	2 923 000	3 148 000	2 596 000
Total Retained Equity	651 000	85 000	957 000	555 000
Total Equity	1 142 000	576 000	1 447 000	1 045 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 078 000	2 347 000	1 700 000	1 551 000
Total Equity and Debt	7 220 000	2 923 000	3 148 000	2 596 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 043 000	9 701 000	9 432 000	9 531 000
Other Income	0	0	33 000	178 000
Revenue	19 043 000	9 701 000	9 465 000	9 708 000
Cost of Goods Sold	2 118 000	1 653 000	2 575 000	3 310 000
Salary Costs	13 302 000	7 865 000	5 426 000	5 509 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	16 250 000	10 541 000	9 033 000	9 807 000
Operating Profit	2 793 000	−841 000	432 000	−100 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	32 000	33 000	32 000	32 000
Financial Balance	−30 000	−31 000	−30 000	−31 000
Dividends	2 000 000	0	0	0
Net Income	2 567 000	−872 000	402 000	−131 000

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	23 000	23 000	0	0
Total Fixed Assets	23 000	23 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 690 000	1 121 000	1 784 000	950 000
Total Current Assets	7 197 000	2 900 000	3 148 000	2 596 000
Total Assets	7 220 000	2 923 000	3 148 000	2 596 000
Total Equity	1 142 000	576 000	1 447 000	1 045 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	489 000	553 000	456 000	431 000
Unpaid Taxes	1 853 000	1 038 000	674 000	428 000
Dividends	2 000 000	0	0	0
Other Current Debt	3 540 000	756 000	571 000	692 000
Total Current Debt	6 078 000	2 347 000	1 700 000	1 551 000
Total Equity and Debt	7 220 000	2 923 000	3 148 000	2 596 000

Financial indicators	2022	2021	2020	2019
Return on Equity	224,78 %	−151,39 %	27,78 %	−12,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,67 %	−8,67 %	4,56 %	−1,03 %
Current Ratio	1,18	1,24	1,85	1,67
Quick Ratio	1,18	1,24	1,85	1,67
Equity Ratio	0,16	0,2	0,46	0,4
Gross Profit Margin	88,88 %	82,96 %	72,79 %	65,9 %