LILLEHAMMER PANORAMA V AS

2619 LILLEHAMMER

Finances

Share Ownership

Return on Equity

52,17 %

Current Ratio

N/A

Debt-to-Equity Ratio

−12,38

Key figures (NOK)	2022	2021	2020
Revenue	0	0	0
Net Income	−228 000	−183 000	−51 000
Total Assets	4 973 000	4 846 000	4 532 000
Total Equity	−437 000	−209 000	−27 000

Income (NOK)	2022	2021	2020
Revenue	0	0	0
Expenditure	16 000	21 000	1 000
Operating Profit	−16 000	−21 000	−1 000
Financial Income	0	0	0
Financial Costs	212 000	161 000	50 000
Financial Balance	−212 000	−161 000	−50 000
Earnings Before Tax	−228 000	−183 000	−51 000
Tax	0	0	0
Net Income	−228 000	−183 000	−51 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 924 000	4 775 000	4 511 000
Total Current Assets	49 000	71 000	21 000
Total Assets	4 973 000	4 846 000	4 532 000
Total Retained Equity	−462 000	−233 000	−51 000
Total Equity	−437 000	−209 000	−27 000
Total Long-Term Debt	5 410 000	5 054 000	4 558 000
Total Current Debt	0	2 000	0
Total Equity and Debt	4 973 000	4 846 000	4 532 000

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	16 000	21 000	1 000
Operating Profit	−16 000	−21 000	−1 000
Financial Income	0	0	0
Financial Costs	212 000	161 000	50 000
Financial Balance	−212 000	−161 000	−50 000
Dividends	0	0	0
Net Income	−228 000	−183 000	−51 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	4 924 000	4 775 000	4 511 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	4 924 000	4 775 000	4 511 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	4 924 000	4 775 000	4 511 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	49 000	71 000	21 000
Total Current Assets	49 000	71 000	21 000
Total Assets	4 973 000	4 846 000	4 532 000
Total Equity	−437 000	−209 000	−27 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	5 410 000	5 054 000	4 558 000
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	2 000	0
Total Current Debt	0	2 000	0
Total Equity and Debt	4 973 000	4 846 000	4 532 000

Financial indicators	2022	2021	2020
Return on Equity	52,17 %	87,56 %	188,89 %
Debt-to-Equity Ratio	−12,38	−24,18	−168,81
Operating Profit Margin	-	-	-
Current Ratio	-	35,5	-
Quick Ratio	-	35,5	-
Equity Ratio	−0,09	−0,04	−0,01
Gross Profit Margin	-	-	-