LOGIC INTERACTIVE AS

0694 OSLO

Finances

Share Ownership

Return on Equity

67,21 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 868 000	8 802 000	7 363 000	9 215 000
Net Income	615 000	79 000	1 262 000	3 000
Total Assets	3 630 000	2 287 000	1 877 000	1 932 000
Total Equity	915 000	801 000	772 000	−490 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 868 000	8 802 000	7 363 000	9 215 000
Expenditure	10 071 000	8 698 000	5 990 000	9 190 000
Operating Profit	797 000	104 000	1 373 000	24 000
Financial Income	2 000	0	2 000	1 000
Financial Costs	2 000	6 000	3 000	22 000
Financial Balance	0	−6 000	−1 000	−21 000
Earnings Before Tax	797 000	98 000	1 372 000	3 000
Tax	183 000	20 000	110 000	0
Net Income	615 000	79 000	1 262 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	177 000	155 000	7 000
Total Current Assets	3 475 000	2 110 000	1 722 000	1 924 000
Total Assets	3 630 000	2 287 000	1 877 000	1 932 000
Total Retained Equity	885 000	777 000	742 000	−520 000
Total Equity	915 000	801 000	772 000	−490 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 715 000	1 487 000	1 105 000	2 422 000
Total Equity and Debt	3 630 000	2 287 000	1 877 000	1 932 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 868 000	8 802 000	7 363 000	9 215 000
Other Income	0	0	0	0
Revenue	10 868 000	8 802 000	7 363 000	9 215 000
Cost of Goods Sold	2 318 000	2 494 000	1 767 000	3 297 000
Salary Costs	5 855 000	4 829 000	3 129 000	4 144 000
Depreciation	54 000	40 000	15 000	39 000
Impairment	0	0	0	0
Expenditure	10 071 000	8 698 000	5 990 000	9 190 000
Operating Profit	797 000	104 000	1 373 000	24 000
Financial Income	2 000	0	2 000	1 000
Financial Costs	2 000	6 000	3 000	22 000
Financial Balance	0	−6 000	−1 000	−21 000
Dividends	600 000	0	0	0
Net Income	615 000	79 000	1 262 000	3 000

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	81 000	104 000	82 000	7 000
Total Tangible Assets	81 000	104 000	82 000	7 000
Total Fiancial Fixed Assets	74 000	74 000	74 000	0
Total Fixed Assets	155 000	177 000	155 000	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	493 000	760 000	802 000	370 000
Total Current Assets	3 475 000	2 110 000	1 722 000	1 924 000
Total Assets	3 630 000	2 287 000	1 877 000	1 932 000
Total Equity	915 000	801 000	772 000	−490 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	295 000	303 000	87 000	1 108 000
Unpaid Taxes	956 000	656 000	539 000	850 000
Dividends	600 000	0	0	0
Other Current Debt	681 000	508 000	370 000	464 000
Total Current Debt	2 715 000	1 487 000	1 105 000	2 422 000
Total Equity and Debt	3 630 000	2 287 000	1 877 000	1 932 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,21 %	9,86 %	163,47 %	−0,61 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	7,33 %	1,18 %	18,65 %	0,26 %
Current Ratio	1,28	1,42	1,56	0,79
Quick Ratio	1,28	1,42	1,56	0,79
Equity Ratio	0,25	0,35	0,41	−0,25
Gross Profit Margin	78,67 %	71,67 %	76 %	64,22 %