Org.nr 912 566 080 2022 → 2023 Year-over-year analysis

A HEIMHOLT AS: årsregnskap 2023 vs 2022

Grew 57% on revenue, weaker earnings

approved 2024-05-21; registry 2024-05-25; journal 2024 433726

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for A HEIMHOLT AS. Revenue 514.5k NOK → 807.5k NOK (+56.9%). Net result +197.2k NOK → +130.6k NOK. Equity -85.7k NOK → 45.0k NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for A HEIMHOLT AS.

Scorecard

Revenue
514.5k NOK 807.5k NOK
+56.9%
Operating result
+24.5k NOK +174.3k NOK
+611.1%
Net result
+197.2k NOK +130.6k NOK
-33.8%
Equity
-85.7k NOK 45.0k NOK
+152.5%
Cash
2 998 NOK 31.9k NOK
+965.1%
Total assets
265.1k NOK 379.2k NOK
+43.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 514.5k NOK to 807.5k NOK (+56.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +24.5k NOK → +174.3k NOK (op. margin 4.8% → 21.6%). Calculated

  • ↑

    Equity strengthened

    Book equity -85.7k NOK → 45.0k NOK (equity ratio -32.3% → 11.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 2 998 NOK → 31.9k NOK (+965.1% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +197.2k NOK → +130.6k NOK (net margin 38.3% → 16.2%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 145.7k NOK → 316.6k NOK (28% → 39% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 181.8k NOK → 204.1k NOK (+12.3% YoY). Calculated