Org.nr 922 859 620 2021 → 2022 Year-over-year analysis

3RDFLOOR VIDEO AS: årsregnskap 2022 vs 2021

Grew 258% on revenue, weaker earnings

approved 2023-04-30; registry 2023-05-04; journal 2023 384802

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for 3RDFLOOR VIDEO AS. Revenue 447.6k NOK → 1.60m NOK (+258.0%). Net result +481.8k NOK → +112.6k NOK. Equity 483.7k NOK → 596.3k NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for 3RDFLOOR VIDEO AS.

Scorecard

Revenue
447.6k NOK 1.60m NOK
+258.0%
Operating result
+613.7k NOK +158.6k NOK
-74.1%
Net result
+481.8k NOK +112.6k NOK
-76.6%
Equity
483.7k NOK 596.3k NOK
+23.3%
Cash
384.1k NOK 638.4k NOK
+66.2%
Total assets
757.1k NOK 792.9k NOK
+4.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 447.6k NOK to 1.60m NOK (+258.0% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 483.7k NOK → 596.3k NOK (equity ratio 63.9% → 75.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 384.1k NOK → 638.4k NOK (+66.2% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +613.7k NOK → +158.6k NOK (op. margin 137.1% → 9.9%). Calculated

  • ↓

    Net result weakened

    Net result +481.8k NOK → +112.6k NOK (net margin 107.7% → 7.0%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 555.2k NOK → 829.9k NOK (124% → 52% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 166.3k NOK → 453.1k NOK (+172.5% YoY). Calculated