Org.nr 987 493 348 2021 → 2022 Year-over-year analysis

ABACUS IT AS: årsregnskap 2022 vs 2021

Grew 18% on revenue, weaker earnings

approved 2023-05-25; registry 2023-07-19; journal 2023 589460

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ABACUS IT AS. Revenue 114.60m NOK → 134.81m NOK (+17.6%). Net result +10.58m NOK → +6.81m NOK. Equity 22.02m NOK → 25.33m NOK.

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

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for ABACUS IT AS.

Scorecard

Revenue
114.60m NOK 134.81m NOK
+17.6%
Operating result
+10.00m NOK +5.10m NOK
-49.0%
Net result
+10.58m NOK +6.81m NOK
-35.6%
Equity
22.02m NOK 25.33m NOK
+15.0%
Cash
7.51m NOK 4.63m NOK
-38.4%
Total assets
74.54m NOK 72.94m NOK
-2.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 114.60m NOK to 134.81m NOK (+17.6% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 22.02m NOK → 25.33m NOK (equity ratio 29.5% → 34.7%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +10.00m NOK → +5.10m NOK (op. margin 8.7% → 3.8%). Calculated

  • ↓

    Net result weakened

    Net result +10.58m NOK → +6.81m NOK (net margin 9.2% → 5.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 7.51m NOK → 4.63m NOK (-38.4% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 63.34m NOK → 78.39m NOK (55% → 58% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 28.21m NOK → 32.02m NOK (+13.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 24.46m NOK → 24.85m NOK. Reported fact