PANORAMIX WIKTOR KUPCZYK AS

9021 TROMSDALEN

Finances

Share Ownership

Return on Equity

−112,5 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 196 000	1 376 000	1 998 000	1 435 000
Net Income	−9 000	−15 000	3 000	2 000
Total Assets	153 000	90 000	350 000	246 000
Total Equity	8 000	17 000	31 000	28 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 196 000	1 376 000	1 998 000	1 435 000
Expenditure	1 206 000	1 390 000	1 996 000	1 432 000
Operating Profit	−9 000	−15 000	3 000	2 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−9 000	−15 000	3 000	3 000
Tax	0	0	0	1 000
Net Income	−9 000	−15 000	3 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	6 000	19 000
Total Current Assets	153 000	90 000	343 000	228 000
Total Assets	153 000	90 000	350 000	246 000
Total Retained Equity	−22 000	−13 000	1 000	−2 000
Total Equity	8 000	17 000	31 000	28 000
Total Long-Term Debt	0	0	18 000	0
Total Current Debt	145 000	73 000	300 000	218 000
Total Equity and Debt	153 000	90 000	350 000	246 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 147 000	1 353 000	1 951 000	1 360 000
Other Income	49 000	23 000	47 000	75 000
Revenue	1 196 000	1 376 000	1 998 000	1 435 000
Cost of Goods Sold	189 000	320 000	635 000	300 000
Salary Costs	831 000	730 000	1 207 000	945 000
Depreciation	0	6 000	13 000	0
Impairment	0	0	0	0
Expenditure	1 206 000	1 390 000	1 996 000	1 432 000
Operating Profit	−9 000	−15 000	3 000	2 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	−9 000	−15 000	3 000	2 000

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	6 000	19 000
Total Tangible Assets	0	0	6 000	19 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	6 000	19 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	93 000	338 000	208 000
Total Current Assets	153 000	90 000	343 000	228 000
Total Assets	153 000	90 000	350 000	246 000
Total Equity	8 000	17 000	31 000	28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	18 000	0
Creditors	0	0	27 000	21 000
Unpaid Taxes	37 000	−1 000	157 000	122 000
Dividends	0	0	0	0
Other Current Debt	108 000	74 000	115 000	74 000
Total Current Debt	145 000	73 000	300 000	218 000
Total Equity and Debt	153 000	90 000	350 000	246 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−112,5 %	−88,24 %	9,68 %	7,14 %
Debt-to-Equity Ratio	0	0	0,58	0
Operating Profit Margin	−0,75 %	−1,09 %	0,15 %	0,14 %
Current Ratio	1,06	1,23	1,14	1,05
Quick Ratio	1,06	1,23	1,14	1,05
Equity Ratio	0,05	0,19	0,09	0,11
Gross Profit Margin	84,2 %	76,74 %	68,22 %	79,09 %