Org.nr 980 176 185 2021 → 2022 Year-over-year analysis

ABC STARTSIDEN AS: årsregnskap 2022 vs 2021

Grew 9% on revenue

approved 2023-06-22; registry 2023-06-29; journal 2023 521991

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ABC STARTSIDEN AS. Revenue 104.29m NOK → 113.82m NOK (+9.1%). Net result +25.47m NOK → +25.82m NOK. Equity 10.24m NOK → 175.9k NOK.

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

Also worth watching: thin equity buffer; paid-in equity reduced; payroll increased. All figures are taken from the published annual accounts for ABC STARTSIDEN AS.

Scorecard

Revenue
104.29m NOK 113.82m NOK
+9.1%
Operating result
+32.44m NOK +32.67m NOK
+0.7%
Net result
+25.47m NOK +25.82m NOK
+1.4%
Equity
10.24m NOK 175.9k NOK
-98.3%
Cash
26.00m NOK 14.41m NOK
-44.6%
Total assets
60.67m NOK 55.17m NOK
-9.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 104.29m NOK to 113.82m NOK (+9.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +32.44m NOK → +32.67m NOK (op. margin 31.1% → 28.7%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 10.24m NOK → 175.9k NOK (equity ratio 16.9% → 0.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 26.00m NOK → 14.41m NOK (-44.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Paid-in equity reduced

    Paid-in equity fell 9.77m NOK → 175.9k NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Payroll increased

    Salary cost 41.05m NOK → 47.79m NOK (39% → 42% of revenue). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 30 → 33. Reported fact