Org.nr 923 176 640 2021 → 2022 Year-over-year analysis

A SØRENSEN AS: årsregnskap 2022 vs 2021

Stronger earnings, cash halved-plus

approved 2023-04-04; registry 2023-05-30; journal 2023 437273

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for A SØRENSEN AS. Revenue 0 NOK → 0 NOK (0.0%). Net result -409.3k NOK → -16.0k NOK. Equity -6 101 NOK → -22.1k NOK.

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

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

Scorecard

Revenue
0 NOK 0 NOK
0.0%
Operating result
-9 270 NOK -16.0k NOK
-72.8%
Net result
-409.3k NOK -16.0k NOK
+96.1%
Equity
-6 101 NOK -22.1k NOK
-262.6%
Cash
8 459 NOK 1 233 NOK
-85.4%
Total assets
8 459 NOK 1 233 NOK
-85.4%

What improved

  • ↑

    Net result improved

    Net result -409.3k NOK → -16.0k NOK. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -9 270 NOK → -16.0k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -6 101 NOK → -22.1k NOK (equity ratio -72.1% → -1794.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 8 459 NOK → 1 233 NOK (-85.4% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.02× → 0.07× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -1794.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 400.0k NOK → 0 NOK. Reported fact