FirmaIQ
Org.nr 986 764 151 2021 → 2022 Year-over-year analysis

12MR FRAMNÆS AS: årsregnskap 2022 vs 2021

Cash halved-plus

approved 2023-05-25; registry 2023-06-08; journal 2023 439389

Full company analysis · All year comparisons

Summary

What changed

Comparing Årsregnskap 2022 with 2021 for 12MR FRAMNÆS AS. Revenue 337.5k NOK → 352.4k NOK (+4.4%). Net result -408.6k NOK → -488.7k NOK. Equity 2.23m NOK → 2.23m NOK.

On the constructive side: revenue rose; current ratio back above 1×; owners injected capital. Pressures included: operating result weakened; net result weakened; equity eroded.

Mixed year — gains and pressures both show up.

At a glance

Scorecard

Revenue
337.5k NOK 352.4k NOK
+4.4%
Operating result
-458.3k NOK -459.3k NOK
-0.2%
Net result
-408.6k NOK -488.7k NOK
-19.6%
Equity
2.23m NOK 2.23m NOK
-0.2%
Cash
423.8k NOK 1 185 NOK
-99.7%
Total assets
8.48m NOK 9.38m NOK
+10.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 337.5k NOK to 352.4k NOK (+4.4% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.67× → 5.47×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 23.20m NOK → 23.68m NOK (+484.4k NOK). Reported fact

What deteriorated

  • ↓

    Operating result weakened

    Operating result -458.3k NOK → -459.3k NOK (op. margin -135.8% → -130.3%). Calculated

  • ↓

    Net result weakened

    Net result -408.6k NOK → -488.7k NOK (net margin -121.1% → -138.7%). Calculated

  • ↓

    Equity eroded

    Book equity 2.23m NOK → 2.23m NOK (equity ratio 26.3% → 23.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 423.8k NOK → 1 185 NOK (-99.7% YoY). Calculated