MÅSEDALEN PANORAMA AS

5397 BEKKJARVIK

Finances

Share Ownership

Return on Equity

4,62 %

Current Ratio

N/A

Debt-to-Equity Ratio

−6,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	2 000	0
Net Income	−17 000	−29 000	−13 000	−24 000
Total Assets	1 889 000	1 881 000	1 889 000	1 883 000
Total Equity	−368 000	−351 000	−323 000	−309 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	2 000	0
Expenditure	17 000	29 000	15 000	24 000
Operating Profit	−17 000	−29 000	−13 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−17 000	−29 000	−13 000	−24 000
Tax	0	0	0	0
Net Income	−17 000	−29 000	−13 000	−24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 889 000	1 881 000	1 889 000	1 883 000
Total Assets	1 889 000	1 881 000	1 889 000	1 883 000
Total Retained Equity	−398 000	−381 000	−353 000	−339 000
Total Equity	−368 000	−351 000	−323 000	−309 000
Total Long-Term Debt	2 257 000	2 232 000	0	0
Total Current Debt	0	0	2 212 000	2 192 000
Total Equity and Debt	1 889 000	1 881 000	1 889 000	1 883 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	2 000	0
Revenue	0	0	2 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	17 000	29 000	15 000	24 000
Operating Profit	−17 000	−29 000	−13 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−17 000	−29 000	−13 000	−24 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	1 873 000	1 873 000	1 873 000	1 873 000
Total Investments	0	0	0	0
Cash, Bank	16 000	7 000	16 000	9 000
Total Current Assets	1 889 000	1 881 000	1 889 000	1 883 000
Total Assets	1 889 000	1 881 000	1 889 000	1 883 000
Total Equity	−368 000	−351 000	−323 000	−309 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 257 000	2 232 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	2 212 000	2 192 000
Total Current Debt	0	0	2 212 000	2 192 000
Total Equity and Debt	1 889 000	1 881 000	1 889 000	1 883 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,62 %	8,26 %	4,02 %	7,77 %
Debt-to-Equity Ratio	−6,13	−6,36	−0	−0
Operating Profit Margin	-	-	−650 %	-
Current Ratio	-	-	0,85	0,86
Quick Ratio	−1,01	−1	5,57	5,9
Equity Ratio	−0,19	−0,19	−0,17	−0,16
Gross Profit Margin	-	-	100 %	-