EIDE PANORAMA AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

21,47 %

Current Ratio

8,57

Debt-to-Equity Ratio

1,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 436 000	12 585 000	0	0
Net Income	1 077 000	3 852 000	−2 000	−11 000
Total Assets	15 947 000	21 318 000	25 694 000	537 000
Total Equity	5 017 000	3 940 000	88 000	90 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 436 000	12 585 000	0	0
Expenditure	3 141 000	7 649 000	2 000	2 000
Operating Profit	1 295 000	4 936 000	−2 000	−2 000
Financial Income	0	0	0	0
Financial Costs	24 000	11 000	0	12 000
Financial Balance	−24 000	−11 000	0	−12 000
Earnings Before Tax	1 271 000	4 925 000	−2 000	−14 000
Tax	194 000	1 073 000	0	−3 000
Net Income	1 077 000	3 852 000	−2 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	6 000	6 000
Total Current Assets	15 947 000	21 318 000	25 688 000	532 000
Total Assets	15 947 000	21 318 000	25 694 000	537 000
Total Retained Equity	4 917 000	3 840 000	−12 000	−10 000
Total Equity	5 017 000	3 940 000	88 000	90 000
Total Long-Term Debt	9 070 000	9 884 000	8 514 000	447 000
Total Current Debt	1 861 000	7 494 000	17 092 000	1 000
Total Equity and Debt	15 947 000	21 318 000	25 694 000	537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 436 000	12 585 000	0	0
Other Income	0	0	0	0
Revenue	4 436 000	12 585 000	0	0
Cost of Goods Sold	3 054 000	7 612 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 141 000	7 649 000	2 000	2 000
Operating Profit	1 295 000	4 936 000	−2 000	−2 000
Financial Income	0	0	0	0
Financial Costs	24 000	11 000	0	12 000
Financial Balance	−24 000	−11 000	0	−12 000
Dividends	0	0	0	0
Net Income	1 077 000	3 852 000	−2 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	6 000	6 000
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	6 000	6 000
Stock	6 020 000	7 617 000	25 581 000	526 000
Total Investments	0	0	0	0
Cash, Bank	9 842 000	1 206 000	106 000	6 000
Total Current Assets	15 947 000	21 318 000	25 688 000	532 000
Total Assets	15 947 000	21 318 000	25 694 000	537 000
Total Equity	5 017 000	3 940 000	88 000	90 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 070 000	9 884 000	8 514 000	447 000
Creditors	1 666 000	4 888 000	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 861 000	7 494 000	17 092 000	1 000
Total Equity and Debt	15 947 000	21 318 000	25 694 000	537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,47 %	97,77 %	−2,27 %	−12,22 %
Debt-to-Equity Ratio	1,81	2,51	96,75	4,97
Operating Profit Margin	29,19 %	39,22 %	-	-
Current Ratio	8,57	2,84	1,5	532
Quick Ratio	−3,83	−173,32	−3,03	−1,01
Equity Ratio	0,31	0,18	0	0,17
Gross Profit Margin	31,15 %	39,52 %	-	-