Org.nr 919 734 337 2021 → 2022 Year-over-year analysis

3 LAB AS: årsregnskap 2022 vs 2021

Grew 24% on revenue, weaker earnings

approved 2023-05-17; registry 2023-05-22; journal 2023 417000

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for 3 LAB AS. Revenue 529.2k NOK → 656.2k NOK (+24.0%). Net result -90.6k NOK → -149.6k NOK. Equity 23.5k NOK → -126.1k NOK.

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

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for 3 LAB AS.

Scorecard

Revenue
529.2k NOK 656.2k NOK
+24.0%
Operating result
-90.5k NOK -149.4k NOK
-65.0%
Net result
-90.6k NOK -149.6k NOK
-65.2%
Equity
23.5k NOK -126.1k NOK
-635.9%
Cash
13.7k NOK 84.1k NOK
+514.8%
Total assets
141.0k NOK 201.7k NOK
+43.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 529.2k NOK to 656.2k NOK (+24.0% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 13.7k NOK → 84.1k NOK (+514.8% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -90.5k NOK → -149.4k NOK (op. margin -17.1% → -22.8%). Calculated

  • ↓

    Net result weakened

    Net result -90.6k NOK → -149.6k NOK (net margin -17.1% → -22.8%). Calculated

  • ↓

    Equity eroded

    Book equity 23.5k NOK → -126.1k NOK (equity ratio 16.7% → -62.5%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -62.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 223.6k NOK → 465.8k NOK (+108.3% YoY). Calculated