Org.nr 915 503 705 2022 → 2023 Year-over-year analysis

3T RANHEIM AS: årsregnskap 2023 vs 2022

Grew 11% on revenue, weaker earnings

approved 2024-06-26; registry 2024-07-11; journal 2024 616946

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for 3T RANHEIM AS. Revenue 10.37m NOK → 11.48m NOK (+10.7%). Net result +821.5k NOK → +216.8k NOK. Equity 1.60m NOK → 2.06m 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 fell; headcount (årsverk) changed. All figures are taken from the published annual accounts for 3T RANHEIM AS.

Scorecard

Revenue
10.37m NOK 11.48m NOK
+10.7%
Operating result
+889.4k NOK +1 135 NOK
-99.9%
Net result
+821.5k NOK +216.8k NOK
-73.6%
Equity
1.60m NOK 2.06m NOK
+28.7%
Cash
162.8k NOK 197.1k NOK
+21.0%
Total assets
13.25m NOK n/m
—

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 10.37m NOK to 11.48m NOK (+10.7% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.60m NOK → 2.06m NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 162.8k NOK → 197.1k NOK (+21.0% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +889.4k NOK → +1 135 NOK (op. margin 8.6% → 0.0%). Calculated

  • ↓

    Net result weakened

    Net result +821.5k NOK → +216.8k NOK (net margin 7.9% → 1.9%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 4.15m NOK → 4.41m NOK (40% → 38% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 217.2k NOK → 182.3k NOK (-16.1% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 6.1 → 6. Reported fact