Org.nr 985 060 746 2021 → 2022 Year-over-year analysis

ABC THAI AS: årsregnskap 2022 vs 2021

Shrank 21% on revenue, weaker earnings, cash halved-plus

approved 2023-07-28; registry 2023-08-07; journal 2023 701357

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ABC THAI AS. Revenue 5.05m NOK → 3.97m NOK (-21.3%). Net result -13.3k NOK → -144.8k NOK. Equity 111.8k NOK → -33.0k NOK.

Pressures included: revenue fell; operating result weakened; net result weakened.

Also worth watching: thin equity buffer; cogs fell; headcount (årsverk) changed. All figures are taken from the published annual accounts for ABC THAI AS.

Scorecard

Revenue
5.05m NOK 3.97m NOK
-21.3%
Operating result
-12.0k NOK -144.0k NOK
-1097.2%
Net result
-13.3k NOK -144.8k NOK
-987.5%
Equity
111.8k NOK -33.0k NOK
-129.5%
Cash
542.6k NOK 266.7k NOK
-50.8%
Total assets
829.9k NOK 557.2k NOK
-32.9%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 5.05m NOK to 3.97m NOK (-21.3% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -12.0k NOK → -144.0k NOK (op. margin -0.2% → -3.6%). Calculated

  • ↓

    Net result weakened

    Net result -13.3k NOK → -144.8k NOK (net margin -0.3% → -3.6%). Calculated

  • ↓

    Equity eroded

    Book equity 111.8k NOK → -33.0k NOK (equity ratio 13.5% → -5.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 542.6k NOK → 266.7k NOK (-50.8% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -5.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 1.46m NOK → 1.23m NOK (-16.1% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 3.7 → 2. Reported fact