Org.nr 999 312 861 2021 → 2022 Year-over-year analysis

5D VEKST AS: årsregnskap 2022 vs 2021

Shrank 67% on revenue, stronger earnings

approved 2023-07-07; registry 2023-07-10; journal 2023 600304

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for 5D VEKST AS. Revenue 30.7k NOK → 10.0k NOK (-67.4%). Net result -159.6k NOK → -94.7k NOK. Equity 10 NOK → -8 016 NOK.

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

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for 5D VEKST AS.

Scorecard

Revenue
30.7k NOK 10.0k NOK
-67.4%
Operating result
-82.2k NOK -93.3k NOK
-13.5%
Net result
-159.6k NOK -94.7k NOK
+40.7%
Equity
10 NOK -8 016 NOK
-80260.0%
Cash
7 008 NOK 4 333 NOK
-38.2%
Total assets
384.0k NOK 387.0k NOK
+0.8%

What improved

  • ↑

    Net result improved

    Net result -159.6k NOK → -94.7k NOK (net margin -519.6% → -947.1%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 30.7k NOK to 10.0k NOK (-67.4% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -82.2k NOK → -93.3k NOK (op. margin -267.5% → -932.8%). Calculated

  • ↓

    Equity eroded

    Book equity 10 NOK → -8 016 NOK (equity ratio 0.0% → -2.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 7 008 NOK → 4 333 NOK (-38.2% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -2.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation