Org.nr 918 745 416 2021 → 2022 Year-over-year analysis

3GULV AS: årsregnskap 2022 vs 2021

Slipped into loss

approved 2023-04-24; registry 2023-04-26; journal 2023 369659

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for 3GULV AS. Revenue 2.96m NOK → 2.85m NOK (-3.7%). Net result +260.2k NOK → -144.9k NOK. Equity 313.3k NOK → 168.3k NOK.

On the constructive side: cash rose. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Net tougher year on the published lines.

Scorecard

Revenue
2.96m NOK 2.85m NOK
-3.7%
Operating result
+280.7k NOK -144.5k NOK
-151.5%
Net result
+260.2k NOK -144.9k NOK
-155.7%
Equity
313.3k NOK 168.3k NOK
-46.3%
Cash
320.4k NOK 403.1k NOK
+25.8%
Total assets
789.8k NOK 667.3k NOK
-15.5%

What improved

  • ↑

    Cash rose

    Bank deposits 320.4k NOK → 403.1k NOK (+25.8% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.96m NOK to 2.85m NOK (-3.7% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +280.7k NOK → -144.5k NOK (op. margin 9.5% → -5.1%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 260.2k NOK profit to a loss of 144.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 313.3k NOK → 168.3k NOK (equity ratio 39.7% → 25.2%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.79m NOK → 2.01m NOK (60% → 70% of revenue). Calculated