Org.nr 991 606 351 2021 → 2022 Year-over-year analysis

A C HVOSLEF AS: årsregnskap 2022 vs 2021

Grew 28% on revenue, returned to profit

approved 2023-05-31; registry 2023-06-03; journal 2023 459937

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for A C HVOSLEF AS. Revenue 5.12m NOK → 6.54m NOK (+27.8%). Net result -335.9k NOK → +54.8k NOK. Equity 8.53m NOK → 82.0k NOK.

On the constructive side: revenue rose; operating result improved; turned profitable. Pressures included: equity eroded.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for A C HVOSLEF AS.

Scorecard

Revenue
5.12m NOK 6.54m NOK
+27.8%
Operating result
+467.6k NOK +598.0k NOK
+27.9%
Net result
-335.9k NOK +54.8k NOK
+116.3%
Equity
8.53m NOK 82.0k NOK
-99.0%
Cash
478.5k NOK 541.6k NOK
+13.2%
Total assets
1.41m NOK 1.72m NOK
+22.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.12m NOK to 6.54m NOK (+27.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +467.6k NOK → +598.0k NOK (op. margin 9.1% → 9.1%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 335.9k NOK to a profit of 54.8k NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 478.5k NOK → 541.6k NOK (+13.2% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.54× → 1.12×. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 8.53m NOK → 82.0k NOK (equity ratio 605.6% → 4.8%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 929.5k NOK → 6 892 NOK. Reported fact