PANORAMA EIENDOMSMEGLING AS

1177 OSLO

Finances

Share Ownership

Return on Equity

1 436,53 %

Current Ratio

0,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	76 982 000	72 253 000	57 663 000	54 136 000
Net Income	3 893 000	5 471 000	8 521 000	7 209 000
Total Assets	21 277 000	23 260 000	21 058 000	18 009 000
Total Equity	271 000	244 000	222 000	400 000

Income (NOK)	2022	2021	2020	2019
Revenue	76 982 000	72 253 000	57 663 000	54 136 000
Expenditure	71 327 000	65 024 000	47 112 000	45 397 000
Operating Profit	5 654 000	7 229 000	10 552 000	8 740 000
Financial Income	157 000	186 000	652 000	716 000
Financial Costs	737 000	280 000	291 000	294 000
Financial Balance	−580 000	−94 000	361 000	422 000
Earnings Before Tax	5 074 000	7 136 000	10 912 000	9 162 000
Tax	1 181 000	1 664 000	2 391 000	1 953 000
Net Income	3 893 000	5 471 000	8 521 000	7 209 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 622 000	3 782 000	906 000	1 124 000
Total Current Assets	16 655 000	19 478 000	20 152 000	16 884 000
Total Assets	21 277 000	23 260 000	21 058 000	18 009 000
Total Retained Equity	65 000	47 000	15 000	194 000
Total Equity	271 000	244 000	222 000	400 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	21 005 000	23 016 000	20 836 000	17 608 000
Total Equity and Debt	21 277 000	23 260 000	21 058 000	18 009 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	75 453 000	71 385 000	56 970 000	53 396 000
Other Income	1 529 000	868 000	693 000	740 000
Revenue	76 982 000	72 253 000	57 663 000	54 136 000
Cost of Goods Sold	10 846 000	8 329 000	5 689 000	5 508 000
Salary Costs	46 437 000	43 837 000	32 263 000	30 909 000
Depreciation	554 000	788 000	290 000	375 000
Impairment	0	0	0	0
Expenditure	71 327 000	65 024 000	47 112 000	45 397 000
Operating Profit	5 654 000	7 229 000	10 552 000	8 740 000
Financial Income	157 000	186 000	652 000	716 000
Financial Costs	737 000	280 000	291 000	294 000
Financial Balance	−580 000	−94 000	361 000	422 000
Dividends	5 000 000	3 300 000	8 700 000	7 400 000
Net Income	3 893 000	5 471 000	8 521 000	7 209 000

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	4 613 000	3 773 000	712 000	770 000
Total Tangible Assets	4 613 000	3 773 000	712 000	770 000
Total Fiancial Fixed Assets	9 000	9 000	194 000	355 000
Total Fixed Assets	4 622 000	3 782 000	906 000	1 124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 843 000	3 794 000	7 081 000	5 823 000
Total Current Assets	16 655 000	19 478 000	20 152 000	16 884 000
Total Assets	21 277 000	23 260 000	21 058 000	18 009 000
Total Equity	271 000	244 000	222 000	400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 109 000	2 555 000	1 455 000	1 194 000
Unpaid Taxes	4 656 000	4 669 000	3 987 000	3 469 000
Dividends	5 000 000	3 300 000	8 700 000	7 400 000
Other Current Debt	5 060 000	7 827 000	4 304 000	3 593 000
Total Current Debt	21 005 000	23 016 000	20 836 000	17 608 000
Total Equity and Debt	21 277 000	23 260 000	21 058 000	18 009 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 436,53 %	2 242,21 %	3 838,29 %	1 802,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,34 %	10,01 %	18,3 %	16,14 %
Current Ratio	0,79	0,85	0,97	0,96
Quick Ratio	0,79	0,85	0,97	0,96
Equity Ratio	0,01	0,01	0,01	0,02
Gross Profit Margin	85,91 %	88,47 %	90,13 %	89,83 %