LOGENE I NAMSOS AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

1,86 %

Current Ratio

Debt-to-Equity Ratio

1,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	737 000	651 000	687 000	709 000
Net Income	24 000	125 000	−51 000	135 000
Total Assets	3 880 000	3 936 000	3 996 000	4 033 000
Total Equity	1 293 000	1 268 000	1 143 000	1 194 000

Income (NOK)	2022	2021	2020	2019
Revenue	737 000	651 000	687 000	709 000
Expenditure	590 000	407 000	647 000	424 000
Operating Profit	147 000	244 000	40 000	284 000
Financial Income	0	0	0	0
Financial Costs	115 000	84 000	105 000	110 000
Financial Balance	−115 000	−84 000	−105 000	−110 000
Earnings Before Tax	32 000	161 000	−65 000	174 000
Tax	7 000	35 000	−14 000	39 000
Net Income	24 000	125 000	−51 000	135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 476 000	3 578 000	3 680 000	3 782 000
Total Current Assets	405 000	358 000	316 000	251 000
Total Assets	3 880 000	3 936 000	3 996 000	4 033 000
Total Retained Equity	293 000	268 000	143 000	194 000
Total Equity	1 293 000	1 268 000	1 143 000	1 194 000
Total Long-Term Debt	2 579 000	2 663 000	2 726 000	2 835 000
Total Current Debt	9 000	5 000	127 000	4 000
Total Equity and Debt	3 880 000	3 936 000	3 996 000	4 033 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	737 000	651 000	687 000	709 000
Revenue	737 000	651 000	687 000	709 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	10 000	15 000	22 000
Depreciation	102 000	102 000	102 000	102 000
Impairment	0	0	0	0
Expenditure	590 000	407 000	647 000	424 000
Operating Profit	147 000	244 000	40 000	284 000
Financial Income	0	0	0	0
Financial Costs	115 000	84 000	105 000	110 000
Financial Balance	−115 000	−84 000	−105 000	−110 000
Dividends	0	0	0	0
Net Income	24 000	125 000	−51 000	135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 249 000	3 313 000	3 378 000	3 442 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	227 000	265 000	302 000	340 000
Total Tangible Assets	3 476 000	3 578 000	3 680 000	3 782 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 476 000	3 578 000	3 680 000	3 782 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	405 000	358 000	316 000	249 000
Total Current Assets	405 000	358 000	316 000	251 000
Total Assets	3 880 000	3 936 000	3 996 000	4 033 000
Total Equity	1 293 000	1 268 000	1 143 000	1 194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 579 000	2 663 000	2 726 000	2 835 000
Creditors	0	3 000	124 000	0
Unpaid Taxes	7 000	2 000	1 000	2 000
Dividends	0	0	0	0
Other Current Debt	2 000	1 000	2 000	2 000
Total Current Debt	9 000	5 000	127 000	4 000
Total Equity and Debt	3 880 000	3 936 000	3 996 000	4 033 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,86 %	9,86 %	−4,46 %	11,31 %
Debt-to-Equity Ratio	1,99	2,1	2,38	2,37
Operating Profit Margin	19,95 %	37,48 %	5,82 %	40,06 %
Current Ratio	45	71,6	2,49	62,75
Quick Ratio	45	71,6	2,49	62,75
Equity Ratio	0,33	0,32	0,29	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %