LOGIDATA AS

1385 ASKER

Finances

Share Ownership

Return on Equity

39,14 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 094 000	2 684 000	2 853 000	2 451 000
Net Income	717 000	940 000	691 000	745 000
Total Assets	3 447 000	5 177 000	4 264 000	3 808 000
Total Equity	1 832 000	1 115 000	3 075 000	2 384 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 094 000	2 684 000	2 853 000	2 451 000
Expenditure	2 102 000	1 843 000	2 083 000	1 814 000
Operating Profit	991 000	840 000	770 000	637 000
Financial Income	0	285 000	91 000	252 000
Financial Costs	57 000	0	0	0
Financial Balance	−57 000	285 000	91 000	252 000
Earnings Before Tax	935 000	1 125 000	860 000	889 000
Tax	218 000	185 000	170 000	144 000
Net Income	717 000	940 000	691 000	745 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 585 000	1 642 000	1 357 000	1 385 000
Total Current Assets	1 862 000	3 535 000	2 908 000	2 423 000
Total Assets	3 447 000	5 177 000	4 264 000	3 808 000
Total Retained Equity	1 728 000	1 011 000	2 971 000	2 280 000
Total Equity	1 832 000	1 115 000	3 075 000	2 384 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 615 000	4 061 000	1 189 000	1 423 000
Total Equity and Debt	3 447 000	5 177 000	4 264 000	3 808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 094 000	2 684 000	2 853 000	2 451 000
Other Income	0	0	0	0
Revenue	3 094 000	2 684 000	2 853 000	2 451 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 045 000	894 000	1 081 000	926 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 102 000	1 843 000	2 083 000	1 814 000
Operating Profit	991 000	840 000	770 000	637 000
Financial Income	0	285 000	91 000	252 000
Financial Costs	57 000	0	0	0
Financial Balance	−57 000	285 000	91 000	252 000
Dividends	0	0	0	0
Net Income	717 000	940 000	691 000	745 000

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	1 585 000	1 642 000	1 357 000	1 385 000
Total Fixed Assets	1 585 000	1 642 000	1 357 000	1 385 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 856 000	3 470 000	2 784 000	2 366 000
Total Current Assets	1 862 000	3 535 000	2 908 000	2 423 000
Total Assets	3 447 000	5 177 000	4 264 000	3 808 000
Total Equity	1 832 000	1 115 000	3 075 000	2 384 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	20 000	25 000	36 000
Unpaid Taxes	79 000	149 000	113 000	80 000
Dividends	0	0	0	0
Other Current Debt	1 293 000	3 709 000	881 000	1 165 000
Total Current Debt	1 615 000	4 061 000	1 189 000	1 423 000
Total Equity and Debt	3 447 000	5 177 000	4 264 000	3 808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,14 %	84,3 %	22,47 %	31,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,03 %	31,3 %	26,99 %	25,99 %
Current Ratio	1,15	0,87	2,45	1,7
Quick Ratio	1,15	0,87	2,45	1,7
Equity Ratio	0,53	0,22	0,72	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %