Org.nr 916 223 757 2021 → 2022 Year-over-year analysis

4 - YOU - DUTNJE AS: årsregnskap 2022 vs 2021

Shrank 13% on revenue, slipped into loss, cash halved-plus

approved 2023-03-20; registry 2023-03-29; journal 2023 340281

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for 4 - YOU - DUTNJE AS. Revenue 84.8k NOK → 73.6k NOK (-13.2%). Net result +25.1k NOK → -10.7k NOK. Equity -92.8k NOK → -103.5k NOK.

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

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for 4 - YOU - DUTNJE AS.

Scorecard

Revenue
84.8k NOK 73.6k NOK
-13.2%
Operating result
+25.5k NOK -10.7k NOK
-141.9%
Net result
+25.1k NOK -10.7k NOK
-142.7%
Equity
-92.8k NOK -103.5k NOK
-11.6%
Cash
56.0k NOK 22.7k NOK
-59.4%
Total assets
65.7k NOK 22.7k NOK
-65.4%

What improved

  • ↑

    Payroll decreased

    Salary cost 67.4k NOK → 57.2k NOK (80% → 78% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 84.8k NOK to 73.6k NOK (-13.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +25.5k NOK → -10.7k NOK (op. margin 30.1% → -14.5%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 25.1k NOK profit to a loss of 10.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -92.8k NOK → -103.5k NOK (equity ratio -141.3% → -455.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 56.0k NOK → 22.7k NOK (-59.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -455.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 23.3k NOK → 7 976 NOK (-65.8% YoY). Calculated