BJØRKE PANORAMA AS

5470 ROSENDAL

Finances

Share Ownership

Return on Equity

−285,71 %

Current Ratio

Debt-to-Equity Ratio

84,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	210 000	124 000	7 000	92 000
Net Income	−60 000	−148 000	−110 000	−87 000
Total Assets	1 494 000	1 501 000	1 513 000	1 648 000
Total Equity	21 000	21 000	21 000	−66 000

Income (NOK)	2022	2021	2020	2019
Revenue	210 000	124 000	7 000	92 000
Expenditure	144 000	175 000	91 000	103 000
Operating Profit	66 000	−51 000	−84 000	−11 000
Financial Income	4 000	0	0	0
Financial Costs	130 000	97 000	26 000	76 000
Financial Balance	−126 000	−97 000	−26 000	−76 000
Earnings Before Tax	−60 000	−148 000	−110 000	−87 000
Tax	0	0	0	0
Net Income	−60 000	−148 000	−110 000	−87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 494 000	1 500 000	1 500 000	1 492 000
Total Current Assets	0	1 000	13 000	156 000
Total Assets	1 494 000	1 501 000	1 513 000	1 648 000
Total Retained Equity	0	0	0	−87 000
Total Equity	21 000	21 000	21 000	−66 000
Total Long-Term Debt	1 778 000	1 831 000	1 632 000	1 618 000
Total Current Debt	97 000	97 000	147 000	96 000
Total Equity and Debt	1 896 000	1 949 000	1 801 000	1 648 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	210 000	124 000	7 000	92 000
Revenue	210 000	124 000	7 000	92 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	48 000	48 000	48 000	48 000
Impairment	0	0	0	0
Expenditure	144 000	175 000	91 000	103 000
Operating Profit	66 000	−51 000	−84 000	−11 000
Financial Income	4 000	0	0	0
Financial Costs	130 000	97 000	26 000	76 000
Financial Balance	−126 000	−97 000	−26 000	−76 000
Dividends	0	0	0	0
Net Income	−60 000	−148 000	−110 000	−87 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 396 000	1 444 000	1 444 000	1 492 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 396 000	1 444 000	1 444 000	1 492 000
Total Fiancial Fixed Assets	98 000	56 000	56 000	0
Total Fixed Assets	1 494 000	1 500 000	1 500 000	1 492 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	13 000	0
Total Current Assets	0	1 000	13 000	156 000
Total Assets	1 494 000	1 501 000	1 513 000	1 648 000
Total Equity	21 000	21 000	21 000	−66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 778 000	1 831 000	1 632 000	1 618 000
Creditors	0	0	56 000	75 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	97 000	97 000	91 000	21 000
Total Current Debt	97 000	97 000	147 000	96 000
Total Equity and Debt	1 896 000	1 949 000	1 801 000	1 648 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−285,71 %	−704,76 %	−523,81 %	131,82 %
Debt-to-Equity Ratio	84,67	87,19	77,71	−24,52
Operating Profit Margin	31,43 %	−41,13 %	−1 200 %	−11,96 %
Current Ratio	0	0,01	0,09	1,63
Quick Ratio	0	0,01	0,09	1,63
Equity Ratio	0,01	0,01	0,01	−0,04
Gross Profit Margin	100 %	100 %	100 %	100 %