Org.nr 926 611 291 2021 → 2022 Year-over-year analysis

ABC GROUP AS: årsregnskap 2022 vs 2021

Grew 91% on revenue, slipped into loss

approved 2023-07-24; registry 2023-08-07; journal 2023 651411

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ABC GROUP AS. Revenue 138.6k NOK → 264.6k NOK (+90.9%). Net result +26.4k NOK → -96.5k NOK. Equity 56.4k NOK → -51.0k NOK.

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

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for ABC GROUP AS.

Scorecard

Revenue
138.6k NOK 264.6k NOK
+90.9%
Operating result
+33.9k NOK -96.0k NOK
-383.5%
Net result
+26.4k NOK -96.5k NOK
-465.2%
Equity
56.4k NOK -51.0k NOK
-190.4%
Cash
83.1k NOK 59.4k NOK
-28.6%
Total assets
90.9k NOK 87.0k NOK
-4.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 138.6k NOK to 264.6k NOK (+90.9% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +33.9k NOK → -96.0k NOK (op. margin 24.4% → -36.3%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 26.4k NOK profit to a loss of 96.5k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 56.4k NOK → -51.0k NOK (equity ratio 62.1% → -58.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 83.1k NOK → 59.4k NOK (-28.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -58.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 4 000 NOK → 18.2k NOK (+355.9% YoY). Calculated