LOGIKA AS

7050 TRONDHEIM

Finances

Return on Equity

1,32 %

Current Ratio

388,6

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	605 000	2 061 000	6 827 000	1 114 000
Net Income	316 000	2 545 000	6 970 000	1 787 000
Total Assets	44 565 000	47 214 000	46 255 000	35 451 000
Total Equity	23 965 000	23 648 000	21 103 000	14 133 000

Income (NOK)	2022	2021	2020	2019
Revenue	605 000	2 061 000	6 827 000	1 114 000
Expenditure	550 000	126 000	932 000	197 000
Operating Profit	55 000	1 935 000	5 894 000	916 000
Financial Income	258 000	721 000	1 209 000	881 000
Financial Costs	0	0	8 000	0
Financial Balance	258 000	721 000	1 201 000	881 000
Earnings Before Tax	313 000	2 656 000	7 096 000	1 797 000
Tax	−3 000	111 000	126 000	10 000
Net Income	316 000	2 545 000	6 970 000	1 787 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 737 000	40 654 000	39 443 000	34 820 000
Total Current Assets	5 829 000	6 560 000	6 812 000	630 000
Total Assets	44 565 000	47 214 000	46 255 000	35 451 000
Total Retained Equity	23 765 000	23 448 000	20 903 000	13 933 000
Total Equity	23 965 000	23 648 000	21 103 000	14 133 000
Total Long-Term Debt	20 586 000	23 439 000	25 010 000	21 291 000
Total Current Debt	15 000	127 000	142 000	27 000
Total Equity and Debt	44 565 000	47 214 000	46 255 000	35 451 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	605 000	2 061 000	6 827 000	1 114 000
Other Income	0	0	0	0
Revenue	605 000	2 061 000	6 827 000	1 114 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	550 000	126 000	932 000	197 000
Operating Profit	55 000	1 935 000	5 894 000	916 000
Financial Income	258 000	721 000	1 209 000	881 000
Financial Costs	0	0	8 000	0
Financial Balance	258 000	721 000	1 201 000	881 000
Dividends	0	0	0	0
Net Income	316 000	2 545 000	6 970 000	1 787 000

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	38 737 000	40 654 000	39 443 000	34 820 000
Total Fixed Assets	38 737 000	40 654 000	39 443 000	34 820 000
Stock	0	0	0	0
Total Investments	5 389 000	5 389 000	5 389 000	39 000
Cash, Bank	67 000	636 000	320 000	301 000
Total Current Assets	5 829 000	6 560 000	6 812 000	630 000
Total Assets	44 565 000	47 214 000	46 255 000	35 451 000
Total Equity	23 965 000	23 648 000	21 103 000	14 133 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 586 000	23 439 000	25 010 000	21 291 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	15 000	15 000	15 000	15 000
Total Current Debt	15 000	127 000	142 000	27 000
Total Equity and Debt	44 565 000	47 214 000	46 255 000	35 451 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,32 %	10,76 %	33,03 %	12,64 %
Debt-to-Equity Ratio	0,86	0,99	1,19	1,51
Operating Profit Margin	9,09 %	93,89 %	86,33 %	82,23 %
Current Ratio	388,6	51,65	47,97	23,33
Quick Ratio	388,6	51,65	47,97	23,33
Equity Ratio	0,54	0,5	0,46	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %