Org.nr 998 214 637 2022 → 2023 Year-over-year analysis

123 MINILAGER AS: årsregnskap 2023 vs 2022

Slipped into loss

approved 2024-05-29; registry 2024-06-27; journal 2024 537951

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for 123 MINILAGER AS. Revenue 23.15m NOK → 23.06m NOK (-0.4%). Net result +10 NOK → -2.70m NOK.

On the constructive side: owners injected capital; payroll decreased. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Net tougher year on the published lines.

Scorecard

Revenue
23.15m NOK 23.06m NOK
-0.4%
Operating result
+3.08m NOK +461.6k NOK
-85.0%
Net result
+10 NOK -2.70m NOK
-26950480.0%
Equity
n/m -3.19m NOK
—
Cash
686.3k NOK 487.2k NOK
-29.0%
Total assets
104.84m NOK 114.94m NOK
+9.6%

What improved

  • ↑

    Owners injected capital

    Paid-in equity rose 6.25m NOK → 7.13m NOK (+872.4k NOK). Reported fact

  • ↑

    Payroll decreased

    Salary cost 2.16m NOK → 2.11m NOK (9% → 9% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 23.15m NOK to 23.06m NOK (-0.4% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +3.08m NOK → +461.6k NOK (op. margin 13.3% → 2.0%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 10 NOK profit to a loss of 2.70m NOK. Calculated

  • ↓

    Cash fell

    Bank deposits 686.3k NOK → 487.2k NOK (-29.0% YoY). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 2.90m NOK → 4.94m NOK (+70.1% YoY). Calculated