GRANÅSEN PANORAMA

9510 ALTA

Finances

Share Ownership

Return on Equity

−5,36 %

Current Ratio

17,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	513 000	513 000	488 000	485 000
Net Income	−39 000	−10 000	68 000	159 000
Total Assets	770 000	810 000	1 009 000	777 000
Total Equity	727 000	766 000	776 000	708 000

Income (NOK)	2022	2021	2020	2019
Revenue	513 000	513 000	488 000	485 000
Expenditure	566 000	526 000	423 000	335 000
Operating Profit	−53 000	−12 000	65 000	150 000
Financial Income	14 000	2 000	4 000	9 000
Financial Costs	0	0	0	0
Financial Balance	14 000	2 000	4 000	9 000
Earnings Before Tax	−39 000	−10 000	68 000	159 000
Tax	0	0	0	0
Net Income	−39 000	−10 000	68 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	770 000	810 000	1 009 000	777 000
Total Assets	770 000	810 000	1 009 000	777 000
Total Retained Equity	727 000	766 000	776 000	708 000
Total Equity	727 000	766 000	776 000	708 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	44 000	44 000	233 000	69 000
Total Equity and Debt	770 000	810 000	1 009 000	777 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	513 000	513 000	488 000	485 000
Revenue	513 000	513 000	488 000	485 000
Cost of Goods Sold	0	0	0	0
Salary Costs	122 000	121 000	0	50 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	566 000	526 000	423 000	335 000
Operating Profit	−53 000	−12 000	65 000	150 000
Financial Income	14 000	2 000	4 000	9 000
Financial Costs	0	0	0	0
Financial Balance	14 000	2 000	4 000	9 000
Dividends	0	0	0	0
Net Income	−39 000	−10 000	68 000	159 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	770 000	810 000	824 000	777 000
Total Current Assets	770 000	810 000	1 009 000	777 000
Total Assets	770 000	810 000	1 009 000	777 000
Total Equity	727 000	766 000	776 000	708 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	32 000	0	58 000
Unpaid Taxes	1 000	0	0	4 000
Dividends	0	0	0	0
Other Current Debt	22 000	11 000	233 000	7 000
Total Current Debt	44 000	44 000	233 000	69 000
Total Equity and Debt	770 000	810 000	1 009 000	777 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,36 %	−1,31 %	8,76 %	22,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−10,33 %	−2,34 %	13,32 %	30,93 %
Current Ratio	17,5	18,41	4,33	11,26
Quick Ratio	17,5	18,41	4,33	11,26
Equity Ratio	0,94	0,95	0,77	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %