PANTHEON EIENDOM AS

0161 OSLO

Finances

Return on Equity

2 003,27 %

Current Ratio

7,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	57 574 000	514 000	−1 000	−197 000
Total Assets	2 894 000	29 267 000	20 758 000	11 759 000
Total Equity	2 874 000	−311 000	−825 000	−825 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	61 000	0	0	198 000
Operating Profit	−61 000	0	0	−198 000
Financial Income	57 638 000	520 000	0	0
Financial Costs	4 000	6 000	1 000	0
Financial Balance	57 634 000	514 000	−1 000	0
Earnings Before Tax	57 574 000	514 000	−1 000	−197 000
Tax	0	0	0	0
Net Income	57 574 000	514 000	−1 000	−197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 737 000	2 737 000	2 737 000	2 737 000
Total Current Assets	157 000	26 531 000	18 021 000	9 022 000
Total Assets	2 894 000	29 267 000	20 758 000	11 759 000
Total Retained Equity	2 667 000	−20 991 000	−21 505 000	−21 505 000
Total Equity	2 874 000	−311 000	−825 000	−825 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	20 000	29 578 000	21 583 000	12 583 000
Total Equity and Debt	2 894 000	29 267 000	20 758 000	11 759 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	61 000	0	0	198 000
Operating Profit	−61 000	0	0	−198 000
Financial Income	57 638 000	520 000	0	0
Financial Costs	4 000	6 000	1 000	0
Financial Balance	57 634 000	514 000	−1 000	0
Dividends	54 388 000	0	0	0
Net Income	57 574 000	514 000	−1 000	−197 000

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	2 737 000	2 737 000	2 737 000	2 737 000
Total Fixed Assets	2 737 000	2 737 000	2 737 000	2 737 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	157 000	1 000	1 000	2 000
Total Current Assets	157 000	26 531 000	18 021 000	9 022 000
Total Assets	2 894 000	29 267 000	20 758 000	11 759 000
Total Equity	2 874 000	−311 000	−825 000	−825 000
Short-Term Group Debt	20 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	195 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	54 388 000	0	0	0
Other Current Debt	0	29 383 000	21 583 000	12 583 000
Total Current Debt	20 000	29 578 000	21 583 000	12 583 000
Total Equity and Debt	2 894 000	29 267 000	20 758 000	11 759 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 003,27 %	−165,27 %	0,12 %	23,88 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	7,85	0,9	0,83	0,72
Quick Ratio	7,85	0,9	0,83	0,72
Equity Ratio	0,99	−0,01	−0,04	−0,07
Gross Profit Margin	-	-	-	-