Org.nr 922 903 107 2022 → 2023 Year-over-year analysis

12 YEARS AGENCY AS: årsregnskap 2023 vs 2022

Weaker earnings

approved 2024-06-14; registry 2024-06-20; journal 2024 525223

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for 12 YEARS AGENCY AS. Revenue 1.59m NOK → 1.65m NOK (+3.5%). Net result +152.7k NOK → +59.2k NOK. Equity 477.3k NOK → 536.5k NOK.

On the constructive side: revenue rose; equity strengthened; cash rose. Pressures included: operating result weakened; net result weakened.

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for 12 YEARS AGENCY AS.

Scorecard

Revenue
1.59m NOK 1.65m NOK
+3.5%
Operating result
+199.8k NOK +76.7k NOK
-61.6%
Net result
+152.7k NOK +59.2k NOK
-61.2%
Equity
477.3k NOK 536.5k NOK
+12.4%
Cash
672.8k NOK 733.4k NOK
+9.0%
Total assets
774.3k NOK 862.9k NOK
+11.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.59m NOK to 1.65m NOK (+3.5% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 477.3k NOK → 536.5k NOK (equity ratio 61.6% → 62.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 672.8k NOK → 733.4k NOK (+9.0% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +199.8k NOK → +76.7k NOK (op. margin 12.5% → 4.6%). Calculated

  • ↓

    Net result weakened

    Net result +152.7k NOK → +59.2k NOK (net margin 9.6% → 3.6%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.18m NOK → 1.33m NOK (74% → 81% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 25.0k NOK → 6 200 NOK (-75.2% YoY). Calculated