Org.nr 816 919 312 2021 → 2022 Year-over-year analysis

A E TUFTE AS: årsregnskap 2022 vs 2021

Shrank 63% on revenue, stronger earnings

approved 2023-06-30; registry 2023-07-12; journal 2023 609271

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for A E TUFTE AS. Revenue 585.0k NOK → 214.8k NOK (-63.3%). Net result +424.7k NOK → +518.3k NOK. Equity 4.32m NOK → 4.84m NOK.

On the constructive side: operating result improved; net result improved; equity strengthened. Pressures included: revenue fell; payroll up without matching revenue.

Also worth watching: headcount (årsverk) changed. All figures are taken from the published annual accounts for A E TUFTE AS.

Scorecard

Revenue
585.0k NOK 214.8k NOK
-63.3%
Operating result
+256.0k NOK +894.9k NOK
+249.6%
Net result
+424.7k NOK +518.3k NOK
+22.0%
Equity
4.32m NOK 4.84m NOK
+12.0%
Cash
1.62m NOK 8.79m NOK
+443.8%
Total assets
5.15m NOK 11.53m NOK
+123.7%

What improved

  • ↑

    Operating result improved

    Operating result +256.0k NOK → +894.9k NOK (op. margin 43.8% → 416.6%). Calculated

  • ↑

    Net result improved

    Net result +424.7k NOK → +518.3k NOK (net margin 72.6% → 241.3%). Calculated

  • ↑

    Equity strengthened

    Book equity 4.32m NOK → 4.84m NOK (equity ratio 83.8% → 42.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.62m NOK → 8.79m NOK (+443.8% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 585.0k NOK to 214.8k NOK (-63.3% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 96.4k NOK → 2.11m NOK (16% → 984% of revenue). Calculated

Things to notice

  • ·

    Headcount (årsverk) changed

    Reported FTEs 0.2 → 0.4. Reported fact