BLUE LOGIC AS

4313 SANDNES

Finances

Return on Equity

5,49 %

Current Ratio

1,44

Debt-to-Equity Ratio

1,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	84 754 000	82 835 000	64 094 000	69 332 000
Net Income	645 000	4 213 000	591 000	2 871 000
Total Assets	62 048 000	52 106 000	49 058 000	38 498 000
Total Equity	11 739 000	11 094 000	6 882 000	6 291 000

Income (NOK)	2022	2021	2020	2019
Revenue	84 754 000	82 835 000	64 094 000	69 332 000
Expenditure	83 209 000	76 977 000	62 731 000	65 134 000
Operating Profit	1 544 000	5 857 000	1 363 000	4 197 000
Financial Income	615 000	306 000	324 000	286 000
Financial Costs	1 629 000	1 114 000	1 295 000	1 143 000
Financial Balance	−1 014 000	−808 000	−971 000	−857 000
Earnings Before Tax	530 000	5 049 000	391 000	3 340 000
Tax	−115 000	836 000	−200 000	470 000
Net Income	645 000	4 213 000	591 000	2 871 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 748 000	6 964 000	5 975 000	4 936 000
Total Current Assets	51 300 000	45 142 000	43 082 000	33 562 000
Total Assets	62 048 000	52 106 000	49 058 000	38 498 000
Total Retained Equity	10 535 000	9 890 000	5 677 000	5 086 000
Total Equity	11 739 000	11 094 000	6 882 000	6 291 000
Total Long-Term Debt	14 626 000	15 984 000	12 000 000	3 083 000
Total Current Debt	35 682 000	25 027 000	30 176 000	29 124 000
Total Equity and Debt	62 048 000	52 106 000	49 058 000	38 498 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	82 059 000	79 711 000	55 679 000	64 081 000
Other Income	2 695 000	3 123 000	8 415 000	5 251 000
Revenue	84 754 000	82 835 000	64 094 000	69 332 000
Cost of Goods Sold	45 535 000	40 236 000	29 118 000	38 671 000
Salary Costs	27 629 000	25 985 000	23 310 000	16 556 000
Depreciation	1 012 000	1 408 000	1 509 000	1 541 000
Impairment	0	0	0	0
Expenditure	83 209 000	76 977 000	62 731 000	65 134 000
Operating Profit	1 544 000	5 857 000	1 363 000	4 197 000
Financial Income	615 000	306 000	324 000	286 000
Financial Costs	1 629 000	1 114 000	1 295 000	1 143 000
Financial Balance	−1 014 000	−808 000	−971 000	−857 000
Dividends	0	0	0	0
Net Income	645 000	4 213 000	591 000	2 871 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 126 000	2 507 000	3 009 000	1 466 000
Real Eastate	331 000	582 000	833 000	669 000
Machinery and Plant Facilities	1 610 000	1 052 000	1 694 000	2 320 000
Fixtures	145 000	128 000	252 000	320 000
Total Tangible Assets	2 086 000	1 762 000	2 778 000	3 309 000
Total Fiancial Fixed Assets	3 536 000	2 695 000	188 000	161 000
Total Fixed Assets	10 748 000	6 964 000	5 975 000	4 936 000
Stock	21 061 000	18 560 000	20 354 000	13 302 000
Total Investments	20 000	20 000	20 000	0
Cash, Bank	2 389 000	1 214 000	4 967 000	1 281 000
Total Current Assets	51 300 000	45 142 000	43 082 000	33 562 000
Total Assets	62 048 000	52 106 000	49 058 000	38 498 000
Total Equity	11 739 000	11 094 000	6 882 000	6 291 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 626 000	15 984 000	12 000 000	3 083 000
Creditors	11 167 000	11 628 000	10 662 000	8 783 000
Unpaid Taxes	1 997 000	2 147 000	2 291 000	1 194 000
Dividends	0	0	0	0
Other Current Debt	14 455 000	5 382 000	16 895 000	9 775 000
Total Current Debt	35 682 000	25 027 000	30 176 000	29 124 000
Total Equity and Debt	62 048 000	52 106 000	49 058 000	38 498 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,49 %	37,98 %	8,59 %	45,64 %
Debt-to-Equity Ratio	1,25	1,44	1,74	0,49
Operating Profit Margin	1,82 %	7,07 %	2,13 %	6,05 %
Current Ratio	1,44	1,8	1,43	1,15
Quick Ratio	3,51	6,98	4,39	2,12
Equity Ratio	0,19	0,21	0,14	0,16
Gross Profit Margin	46,27 %	51,43 %	54,57 %	44,22 %