Org.nr 966 727 306 2021 → 2022 Year-over-year analysis

A TIL Å GRAFISK DESIGN OG MEDIA AS: årsregnskap 2022 vs 2021

Slipped into loss, cash halved-plus

approved 2023-03-23; registry 2023-03-30; journal 2023 340756

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for A TIL Å GRAFISK DESIGN OG MEDIA AS. Revenue 3.81m NOK → 3.78m NOK (-0.6%). Net result +1 195 NOK → -230.9k NOK. Equity 375.0k NOK → 144.1k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Net tougher year on the published lines.

Scorecard

Revenue
3.81m NOK 3.78m NOK
-0.6%
Operating result
+6 421 NOK -225.2k NOK
-3607.6%
Net result
+1 195 NOK -230.9k NOK
-19422.0%
Equity
375.0k NOK 144.1k NOK
-61.6%
Cash
533.4k NOK 82.3k NOK
-84.6%
Total assets
1.08m NOK 846.3k NOK
-21.7%

What improved

  • ↑

    Payroll decreased

    Salary cost 2.33m NOK → 2.29m NOK (61% → 60% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.81m NOK to 3.78m NOK (-0.6% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +6 421 NOK → -225.2k NOK (op. margin 0.2% → -6.0%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 1 195 NOK profit to a loss of 230.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 375.0k NOK → 144.1k NOK (equity ratio 34.7% → 17.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 533.4k NOK → 82.3k NOK (-84.6% YoY). Calculated