Org.nr 918 616 381 2021 → 2022 Year-over-year analysis

123 FLYTTING & TRANSPORT AS: årsregnskap 2022 vs 2021

Another loss-making year

approved 2023-06-30; registry 2023-08-09; journal 2023 660916

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for 123 FLYTTING & TRANSPORT AS. Revenue 10.28m NOK → 10.23m NOK (-0.5%). Net result -308.7k NOK → -328.3k NOK. Equity 149.3k NOK → -179.0k NOK.

On the constructive side: operating result improved. Pressures included: revenue fell; net result weakened; equity eroded.

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for 123 FLYTTING & TRANSPORT AS.

Scorecard

Revenue
10.28m NOK 10.23m NOK
-0.5%
Operating result
-308.4k NOK -270.1k NOK
+12.4%
Net result
-308.7k NOK -328.3k NOK
-6.3%
Equity
149.3k NOK -179.0k NOK
-219.9%
Cash
500.2k NOK 286.2k NOK
-42.8%
Total assets
3.97m NOK 3.15m NOK
-20.7%

What improved

  • ↑

    Operating result improved

    Operating result -308.4k NOK → -270.1k NOK (op. margin -3.0% → -2.6%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 10.28m NOK to 10.23m NOK (-0.5% YoY). Calculated

  • ↓

    Net result weakened

    Net result -308.7k NOK → -328.3k NOK (net margin -3.0% → -3.2%). Calculated

  • ↓

    Equity eroded

    Book equity 149.3k NOK → -179.0k NOK (equity ratio 3.8% → -5.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 500.2k NOK → 286.2k NOK (-42.8% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -5.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 956.1k NOK → 720.3k NOK (-24.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 178.1k NOK → 78.2k NOK. Reported fact