PANORAMA EIENDOM AS

1389 HEGGEDAL

Finances

Share Ownership

Return on Equity

7,59 %

Current Ratio

14,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 000	5 000	0	0
Net Income	75 000	165 000	−18 000	−3 335 000
Total Assets	1 055 000	1 088 000	1 678 000	1 681 000
Total Equity	988 000	913 000	1 657 000	1 675 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 000	5 000	0	0
Expenditure	221 000	36 000	18 000	3 336 000
Operating Profit	−189 000	−30 000	−18 000	−3 336 000
Financial Income	264 000	196 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	264 000	196 000	0	1 000
Earnings Before Tax	75 000	165 000	−18 000	−3 335 000
Tax	0	0	0	0
Net Income	75 000	165 000	−18 000	−3 335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	52 000	52 000	1 627 000
Total Current Assets	1 004 000	1 036 000	1 626 000	54 000
Total Assets	1 055 000	1 088 000	1 678 000	1 681 000
Total Retained Equity	970 000	904 000	1 636 000	1 654 000
Total Equity	988 000	913 000	1 657 000	1 675 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	67 000	175 000	21 000	5 000
Total Equity and Debt	1 055 000	1 088 000	1 678 000	1 681 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 000	5 000	0	0
Other Income	0	0	0	0
Revenue	32 000	5 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	185 000	−15 000	0	0
Depreciation	1 000	13 000	0	0
Impairment	0	0	0	0
Expenditure	221 000	36 000	18 000	3 336 000
Operating Profit	−189 000	−30 000	−18 000	−3 336 000
Financial Income	264 000	196 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	264 000	196 000	0	1 000
Dividends	0	0	0	0
Net Income	75 000	165 000	−18 000	−3 335 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	51 000	52 000	0	0
Total Intangible Assets	51 000	52 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	52 000	0
Total Tangible Assets	0	0	52 000	0
Total Fiancial Fixed Assets	0	0	0	1 627 000
Total Fixed Assets	51 000	52 000	52 000	1 627 000
Stock	0	0	0	0
Total Investments	703 000	707 000	30 000	52 000
Cash, Bank	8 000	35 000	2 000	2 000
Total Current Assets	1 004 000	1 036 000	1 626 000	54 000
Total Assets	1 055 000	1 088 000	1 678 000	1 681 000
Total Equity	988 000	913 000	1 657 000	1 675 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	5 000	13 000	0
Unpaid Taxes	7 000	9 000	0	0
Dividends	0	0	0	0
Other Current Debt	60 000	161 000	9 000	5 000
Total Current Debt	67 000	175 000	21 000	5 000
Total Equity and Debt	1 055 000	1 088 000	1 678 000	1 681 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,59 %	18,07 %	−1,09 %	−199,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−590,63 %	−600 %	-	-
Current Ratio	14,99	5,92	77,43	10,8
Quick Ratio	14,99	5,92	77,43	10,8
Equity Ratio	0,94	0,84	0,99	1
Gross Profit Margin	100 %	100 %	-	-