Org.nr 914 116 848 2021 → 2022 Year-over-year analysis

A TIL Å BYGG AS: årsregnskap 2022 vs 2021

Grew 6% on revenue, weaker earnings, cash halved-plus

approved 2023-06-27; registry 2023-07-06; journal 2023 552156

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for A TIL Å BYGG AS. Revenue 12.89m NOK → 13.66m NOK (+6.0%). Net result -329.7k NOK → -407.2k NOK. Equity 1.04m NOK → 636.9k NOK.

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

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

Scorecard

Revenue
12.89m NOK 13.66m NOK
+6.0%
Operating result
-114.3k NOK -488.5k NOK
-327.2%
Net result
-329.7k NOK -407.2k NOK
-23.5%
Equity
1.04m NOK 636.9k NOK
-39.0%
Cash
296.6k NOK 4 987 NOK
-98.3%
Total assets
8.66m NOK 2.28m NOK
-73.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 12.89m NOK to 13.66m NOK (+6.0% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -114.3k NOK → -488.5k NOK (op. margin -0.9% → -3.6%). Calculated

  • ↓

    Net result weakened

    Net result -329.7k NOK → -407.2k NOK (net margin -2.6% → -3.0%). Calculated

  • ↓

    Equity eroded

    Book equity 1.04m NOK → 636.9k NOK (equity ratio 12.1% → 27.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 296.6k NOK → 4 987 NOK (-98.3% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.20m NOK → 3.20m NOK (17% → 23% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 9.62m NOK → 9.92m NOK (+3.1% YoY). Calculated