LOG AS

1081 OSLO

Finances

Return on Equity

44,09 %

Current Ratio

1,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	407 183 000	367 379 000	305 925 000	257 695 000
Net Income	20 531 000	20 262 000	11 868 000	6 055 000
Total Assets	100 625 000	85 428 000	63 515 000	58 002 000
Total Equity	46 561 000	31 517 000	21 255 000	17 164 000

Income (NOK)	2022	2021	2020	2019
Revenue	407 183 000	367 379 000	305 925 000	257 695 000
Expenditure	379 148 000	340 534 000	291 014 000	250 906 000
Operating Profit	28 034 000	26 845 000	14 911 000	6 789 000
Financial Income	261 000	449 000	1 022 000	1 644 000
Financial Costs	1 728 000	1 296 000	895 000	985 000
Financial Balance	−1 467 000	−847 000	127 000	659 000
Earnings Before Tax	26 567 000	25 998 000	15 039 000	7 448 000
Tax	6 036 000	5 736 000	3 171 000	1 393 000
Net Income	20 531 000	20 262 000	11 868 000	6 055 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 526 000	9 071 000	3 368 000	2 956 000
Total Current Assets	96 099 000	76 356 000	60 147 000	55 045 000
Total Assets	100 625 000	85 428 000	63 515 000	58 002 000
Total Retained Equity	43 212 000	28 168 000	17 906 000	13 815 000
Total Equity	46 561 000	31 517 000	21 255 000	17 164 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	54 065 000	53 910 000	42 260 000	40 837 000
Total Equity and Debt	100 625 000	85 428 000	63 515 000	58 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	407 183 000	367 379 000	305 925 000	257 695 000
Other Income	0	0	0	0
Revenue	407 183 000	367 379 000	305 925 000	257 695 000
Cost of Goods Sold	325 361 000	291 872 000	245 815 000	209 053 000
Salary Costs	33 345 000	32 487 000	30 575 000	27 910 000
Depreciation	1 651 000	1 308 000	1 060 000	763 000
Impairment	0	0	0	0
Expenditure	379 148 000	340 534 000	291 014 000	250 906 000
Operating Profit	28 034 000	26 845 000	14 911 000	6 789 000
Financial Income	261 000	449 000	1 022 000	1 644 000
Financial Costs	1 728 000	1 296 000	895 000	985 000
Financial Balance	−1 467 000	−847 000	127 000	659 000
Dividends	4 000 000	10 000 000	6 987 000	3 008 000
Net Income	20 531 000	20 262 000	11 868 000	6 055 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 234 000	3 383 000	1 447 000	1 412 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	607 000	790 000	1 149 000	732 000
Total Tangible Assets	607 000	790 000	1 149 000	732 000
Total Fiancial Fixed Assets	1 685 000	4 899 000	772 000	812 000
Total Fixed Assets	4 526 000	9 071 000	3 368 000	2 956 000
Stock	39 168 000	29 169 000	25 699 000	21 578 000
Total Investments	0	0	0	0
Cash, Bank	2 702 000	2 070 000	2 041 000	1 002 000
Total Current Assets	96 099 000	76 356 000	60 147 000	55 045 000
Total Assets	100 625 000	85 428 000	63 515 000	58 002 000
Total Equity	46 561 000	31 517 000	21 255 000	17 164 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 367 000	17 123 000	13 917 000	12 258 000
Unpaid Taxes	12 522 000	12 111 000	8 156 000	7 396 000
Dividends	4 000 000	10 000 000	6 987 000	3 008 000
Other Current Debt	6 839 000	7 921 000	6 847 000	5 656 000
Total Current Debt	54 065 000	53 910 000	42 260 000	40 837 000
Total Equity and Debt	100 625 000	85 428 000	63 515 000	58 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,09 %	64,29 %	55,84 %	35,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,88 %	7,31 %	4,87 %	2,63 %
Current Ratio	1,78	1,42	1,42	1,35
Quick Ratio	6,45	3,09	3,63	2,86
Equity Ratio	0,46	0,37	0,33	0,3
Gross Profit Margin	20,09 %	20,55 %	19,65 %	18,88 %