Org.nr 917 065 578 2021 → 2022 Year-over-year analysis

A.M.WORLD MUSIC & THAI FRUITS AS: årsregnskap 2022 vs 2021

Shrank 12% on revenue, weaker earnings

approved 2023-06-30; registry 2023-07-31; journal 2023 671811

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for A.M.WORLD MUSIC & THAI FRUITS AS. Revenue 5.97m NOK → 5.23m NOK (-12.4%). Net result -95.3k NOK → -142.5k NOK. Equity -1.26m NOK → -1.41m NOK.

Pressures included: revenue fell; operating result weakened; net result weakened.

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for A.M.WORLD MUSIC & THAI FRUITS AS.

Scorecard

Revenue
5.97m NOK 5.23m NOK
-12.4%
Operating result
-92.7k NOK -127.5k NOK
-37.5%
Net result
-95.3k NOK -142.5k NOK
-49.6%
Equity
-1.26m NOK -1.41m NOK
-11.3%
Cash
102.6k NOK 62.5k NOK
-39.1%
Total assets
426.7k NOK 456.3k NOK
+6.9%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 5.97m NOK to 5.23m NOK (-12.4% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -92.7k NOK → -127.5k NOK (op. margin -1.6% → -2.4%). Calculated

  • ↓

    Net result weakened

    Net result -95.3k NOK → -142.5k NOK (net margin -1.6% → -2.7%). Calculated

  • ↓

    Equity eroded

    Book equity -1.26m NOK → -1.41m NOK (equity ratio -296.3% → -308.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 102.6k NOK → 62.5k NOK (-39.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -308.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 5.33m NOK → 4.09m NOK (-23.3% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 21.0k NOK → 31.0k NOK. Reported fact

  • ·

    Headcount (årsverk) changed

    Reported FTEs 1 → 0. Reported fact