PANGS EIENDOM AS

0283 OSLO

Finances

Share Ownership

Return on Equity

−1,81 %

Current Ratio

11,63

Debt-to-Equity Ratio

9,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	690 000	654 000	665 000	575 000
Net Income	−53 000	3 000	95 000	317 000
Total Assets	30 587 000	14 712 000	14 685 000	15 014 000
Total Equity	2 923 000	2 925 000	2 922 000	2 924 000

Income (NOK)	2022	2021	2020	2019
Revenue	690 000	654 000	665 000	575 000
Expenditure	258 000	255 000	266 000	168 000
Operating Profit	432 000	399 000	398 000	407 000
Financial Income	0	0	0	0
Financial Costs	499 000	396 000	275 000	0
Financial Balance	−499 000	−396 000	−275 000	0
Earnings Before Tax	−67 000	4 000	123 000	407 000
Tax	−14 000	1 000	27 000	90 000
Net Income	−53 000	3 000	95 000	317 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 402 000	14 572 000	14 422 000	14 422 000
Total Current Assets	186 000	140 000	263 000	592 000
Total Assets	30 587 000	14 712 000	14 685 000	15 014 000
Total Retained Equity	371 000	424 000	421 000	423 000
Total Equity	2 923 000	2 925 000	2 922 000	2 924 000
Total Long-Term Debt	27 648 000	11 650 000	11 625 000	12 000 000
Total Current Debt	16 000	137 000	138 000	91 000
Total Equity and Debt	30 587 000	14 712 000	14 685 000	15 014 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	690 000	654 000	665 000	575 000
Revenue	690 000	654 000	665 000	575 000
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	258 000	255 000	266 000	168 000
Operating Profit	432 000	399 000	398 000	407 000
Financial Income	0	0	0	0
Financial Costs	499 000	396 000	275 000	0
Financial Balance	−499 000	−396 000	−275 000	0
Dividends	0	0	0	0
Net Income	−53 000	3 000	95 000	317 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 310 000	14 422 000	14 422 000	14 422 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 310 000	14 422 000	14 422 000	14 422 000
Total Fiancial Fixed Assets	92 000	150 000	0	0
Total Fixed Assets	30 402 000	14 572 000	14 422 000	14 422 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	140 000	263 000	592 000
Total Current Assets	186 000	140 000	263 000	592 000
Total Assets	30 587 000	14 712 000	14 685 000	15 014 000
Total Equity	2 923 000	2 925 000	2 922 000	2 924 000
Short-Term Group Debt	0	135 000	0	0
Total Long-Term Debt	27 648 000	11 650 000	11 625 000	12 000 000
Creditors	9 000	0	13 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	1 000	125 000	1 000
Total Current Debt	16 000	137 000	138 000	91 000
Total Equity and Debt	30 587 000	14 712 000	14 685 000	15 014 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,81 %	0,1 %	3,25 %	10,84 %
Debt-to-Equity Ratio	9,46	3,98	3,98	4,1
Operating Profit Margin	62,61 %	61,01 %	59,85 %	70,78 %
Current Ratio	11,63	1,02	1,91	6,51
Quick Ratio	11,63	1,02	1,91	6,51
Equity Ratio	0,1	0,2	0,2	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %