OSCAR WISTINGS VEI PANORAMA AS

0375 OSLO

Finances

Share Ownership

Return on Equity

−36 544,44 %

Current Ratio

1,16

Debt-to-Equity Ratio

211,11

Key figures (NOK)	2022	2021	2020
Revenue	0	0	0
Net Income	−9 867 000	−21 000	−73 000
Total Assets	41 440 000	31 127 000	15 367 000
Total Equity	27 000	9 895 000	9 916 000

Income (NOK)	2022	2021	2020
Revenue	0	0	0
Expenditure	29 000	17 000	97 000
Operating Profit	−9 829 000	−17 000	−97 000
Financial Income	307 000	32 000	1 000
Financial Costs	316 000	41 000	1 000
Financial Balance	−9 000	−9 000	0
Earnings Before Tax	−9 839 000	−26 000	−96 000
Tax	29 000	−5 000	−24 000
Net Income	−9 867 000	−21 000	−73 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	29 000	24 000
Total Current Assets	41 440 000	31 098 000	15 343 000
Total Assets	41 440 000	31 127 000	15 367 000
Total Retained Equity	−9 961 000	−94 000	−73 000
Total Equity	27 000	9 895 000	9 916 000
Total Long-Term Debt	5 700 000	5 700 000	0
Total Current Debt	35 713 000	15 532 000	5 451 000
Total Equity and Debt	41 440 000	31 127 000	15 367 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	0	0	0
Revenue	0	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	29 000	17 000	97 000
Operating Profit	−9 829 000	−17 000	−97 000
Financial Income	307 000	32 000	1 000
Financial Costs	316 000	41 000	1 000
Financial Balance	−9 000	−9 000	0
Dividends	0	0	0
Net Income	−9 867 000	−21 000	−73 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	29 000	24 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	29 000	24 000
Stock	34 994 000	22 391 000	10 453 000
Total Investments	0	0	0
Cash, Bank	130 000	2 709 000	4 817 000
Total Current Assets	41 440 000	31 098 000	15 343 000
Total Assets	41 440 000	31 127 000	15 367 000
Total Equity	27 000	9 895 000	9 916 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	5 700 000	5 700 000	0
Creditors	1 878 000	328 000	68 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	9 945 000	5 330 000	5 383 000
Total Current Debt	35 713 000	15 532 000	5 451 000
Total Equity and Debt	41 440 000	31 127 000	15 367 000

Financial indicators	2022	2021	2020
Return on Equity	−36 544,44 %	−0,21 %	−0,74 %
Debt-to-Equity Ratio	211,11	0,58	0
Operating Profit Margin	-	-	-
Current Ratio	1,16	2	2,81
Quick Ratio	57,64	−4,53	−3,07
Equity Ratio	0	0,32	0,65
Gross Profit Margin	-	-	-