Panoro Energy ASA (PEN) - Net Assets
Based on the latest financial reports, Panoro Energy ASA (PEN) has net assets worth Nkr220.79 Million NOK (≈ $23.23 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr665.57 Million ≈ $70.04 Million USD) and total liabilities (Nkr444.78 Million ≈ $46.80 Million USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check asset resilience ratio of Panoro Energy ASA to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr220.79 Million |
| % of Total Assets | 33.17% |
| Annual Growth Rate | 5.25% |
| 5-Year Change | 12.97% |
| 10-Year Change | 306.41% |
| Growth Volatility | 73.11 |
Panoro Energy ASA - Net Assets Trend (2009–2025)
This chart illustrates how Panoro Energy ASA's net assets have evolved over time, based on quarterly financial data. Also explore Panoro Energy ASA (PEN) total assets for the complete picture of this company's asset base.
Annual Net Assets for Panoro Energy ASA (2009–2025)
The table below shows the annual net assets of Panoro Energy ASA from 2009 to 2025. For live valuation and market cap data, see PEN stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Nkr220.79 Million ≈ $23.23 Million |
-19.38% |
| 2024-12-31 | Nkr273.87 Million ≈ $28.82 Million |
+16.03% |
| 2023-12-31 | Nkr236.04 Million ≈ $24.84 Million |
+14.30% |
| 2022-12-31 | Nkr206.50 Million ≈ $21.73 Million |
+5.66% |
| 2021-12-31 | Nkr195.44 Million ≈ $20.57 Million |
+187.64% |
| 2020-12-31 | Nkr67.94 Million ≈ $7.15 Million |
-6.53% |
| 2019-12-31 | Nkr72.69 Million ≈ $7.65 Million |
+56.96% |
| 2018-12-31 | Nkr46.31 Million ≈ $4.87 Million |
+167.39% |
| 2017-12-31 | Nkr17.32 Million ≈ $1.82 Million |
-68.12% |
| 2016-12-31 | Nkr54.33 Million ≈ $5.72 Million |
-49.78% |
| 2015-12-31 | Nkr108.17 Million ≈ $11.38 Million |
-26.94% |
| 2014-12-31 | Nkr148.06 Million ≈ $15.58 Million |
+25.00% |
| 2013-12-31 | Nkr118.45 Million ≈ $12.46 Million |
-38.34% |
| 2012-12-31 | Nkr192.10 Million ≈ $20.21 Million |
-25.30% |
| 2011-12-31 | Nkr257.17 Million ≈ $27.06 Million |
+15.70% |
| 2010-12-31 | Nkr222.27 Million ≈ $23.39 Million |
+128.25% |
| 2009-12-31 | Nkr97.38 Million ≈ $10.25 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Panoro Energy ASA's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 22819900000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | Nkr448.99 Million | 203.35% |
| Total Equity | Nkr220.79 Million | 100.00% |
Panoro Energy ASA Competitors by Market Cap
The table below lists competitors of Panoro Energy ASA ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Daodaoquan Grain and Oil Co Ltd
SHE:002852
|
$457.53 Million |
|
Golden Eagle Energy Tbk
JK:SMMT
|
$457.58 Million |
|
Guangzhou Baiyunshan Pharmaceutical Holdings Company Limited
F:GU5
|
$457.61 Million |
|
Zhejiang Kan Specialities Material Co Ltd
SHE:002012
|
$457.79 Million |
|
Csd Water Service Co Ltd
SHG:603903
|
$457.30 Million |
|
Paslin Digital Technology Co Ltd
SHG:600215
|
$457.30 Million |
|
Nuveen Multi-Asset Income Fund
NYSE:NMAI
|
$457.26 Million |
|
Xinjiang International Industry Co Ltd
SHE:000159
|
$457.21 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Panoro Energy ASA's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 274,113,000 to 220,795,000, a change of -53,318,000 (-19.5%).
- Net loss of 14,548,000 reduced equity.
- Dividend payments of 30,387,000 reduced retained earnings.
- Share repurchases of 8,622,000 reduced equity.
- Other comprehensive income increased equity by 43,407,999.
- Other factors decreased equity by 43,168,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr-14.55 Million | -6.59% |
| Dividends Paid | Nkr30.39 Million | -13.76% |
| Share Repurchases | Nkr8.62 Million | -3.9% |
| Other Comprehensive Income | Nkr43.41 Million | +19.66% |
| Other Changes | Nkr-43.17 Million | -19.55% |
| Total Change | Nkr- | -19.45% |
Book Value vs Market Value Analysis
This analysis compares Panoro Energy ASA's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 17.83x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 2.59x to 17.83x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2009-12-31 | Nkr13.55 | Nkr35.10 | x |
| 2010-12-31 | Nkr18.38 | Nkr35.10 | x |
| 2011-12-31 | Nkr11.12 | Nkr35.10 | x |
| 2012-12-31 | Nkr7.88 | Nkr35.10 | x |
| 2013-12-31 | Nkr4.86 | Nkr35.10 | x |
| 2014-12-31 | Nkr6.31 | Nkr35.10 | x |
| 2015-12-31 | Nkr4.44 | Nkr35.10 | x |
| 2016-12-31 | Nkr1.39 | Nkr35.10 | x |
| 2017-12-31 | Nkr0.42 | Nkr35.10 | x |
| 2018-12-31 | Nkr1.02 | Nkr35.10 | x |
| 2019-12-31 | Nkr1.12 | Nkr35.10 | x |
| 2020-12-31 | Nkr0.98 | Nkr35.10 | x |
| 2021-12-31 | Nkr1.83 | Nkr35.10 | x |
| 2022-12-31 | Nkr1.78 | Nkr35.10 | x |
| 2023-12-31 | Nkr2.14 | Nkr35.10 | x |
| 2024-12-31 | Nkr2.32 | Nkr35.10 | x |
| 2025-12-31 | Nkr1.97 | Nkr35.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Panoro Energy ASA utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -6.59%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -6.71%
- • Asset Turnover: 0.33x
- • Equity Multiplier: 3.01x
- Recent ROE (-6.59%) is above the historical average (-23.33%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2009 | 6.09% | 11.83% | 0.12x | 4.32x | Nkr-2.63 Million |
| 2010 | -5.73% | -28.72% | 0.11x | 1.89x | Nkr-34.97 Million |
| 2011 | -11.76% | -82.60% | 0.08x | 1.73x | Nkr-55.96 Million |
| 2012 | -24.89% | -102.10% | 0.13x | 1.92x | Nkr-67.02 Million |
| 2013 | -46.23% | -101.12% | 0.21x | 2.21x | Nkr-66.60 Million |
| 2014 | -6.00% | 0.00% | 0.00x | 1.04x | Nkr-23.69 Million |
| 2015 | -36.86% | 0.00% | 0.00x | 1.06x | Nkr-50.68 Million |
| 2016 | -115.29% | -1146.97% | 0.09x | 1.08x | Nkr-68.07 Million |
| 2017 | -211.25% | -561.35% | 0.18x | 2.04x | Nkr-38.32 Million |
| 2018 | -15.35% | -203.46% | 0.03x | 2.70x | Nkr-11.74 Million |
| 2019 | 14.02% | 21.78% | 0.31x | 2.10x | Nkr2.92 Million |
| 2020 | -7.85% | -19.86% | 0.18x | 2.20x | Nkr-12.13 Million |
| 2021 | 25.24% | 41.22% | 0.20x | 2.99x | Nkr29.78 Million |
| 2022 | 9.63% | 10.55% | 0.35x | 2.61x | Nkr-757.30K |
| 2023 | 14.14% | 14.67% | 0.37x | 2.59x | Nkr9.77 Million |
| 2024 | 22.14% | 21.29% | 0.40x | 2.61x | Nkr33.27 Million |
| 2025 | -6.59% | -6.71% | 0.33x | 3.01x | Nkr-36.63 Million |
Industry Comparison
This section compares Panoro Energy ASA's net assets metrics with peer companies in the Oil & Gas E&P industry.
Industry Context
- Industry: Oil & Gas E&P
- Average net assets among peers: $937,776,333
- Average return on equity (ROE) among peers: 9.79%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Panoro Energy ASA (PEN) | Nkr220.79 Million | 6.09% | 2.01x | $457.37 Million |
| Aker BP ASA (AKRBP) | $2.99 Billion | 9.19% | 3.02x | $23.97 Billion |
| BlueNord ASA (BNOR) | $-6.00 Million | 0.00% | 0.00x | $1.58 Billion |
| BW Energy Ltd (BWE) | $569.20 Million | 9.14% | 0.68x | $1.57 Billion |
| Dno ASA (DNO) | $1.23 Billion | 1.51% | 1.14x | $2.03 Billion |
| Interoil Exploration and Production ASA (IOX) | $-48.45 Million | 0.00% | 0.00x | $8.05 Million |
| Okea ASA (OKEA) | $1.68 Billion | -4.23% | 5.53x | $428.63 Million |
| Petronor E&P Ltd (PNOR) | $186.75 Million | 36.32% | 0.28x | $217.81 Million |
| Var Energi ASA (VAR) | $1.77 Billion | 34.51% | 9.91x | $12.33 Billion |
| Zenith Energy Ltd (ZENA) | $65.63 Million | 1.66% | 1.51x | $55.26 Million |
About Panoro Energy ASA
Panoro Energy ASA, an independent exploration and production company, engages in the exploration, development, and production of oil and gas properties in Africa. It holds assets in Equatorial Guinea, Gabon, Tunisia, and South Africa. The company was incorporated in 2009 and is based in Oslo, Norway.