Org.nr 920 916 562 2021 → 2022 Year-over-year analysis

ABO SERVICE AS: årsregnskap 2022 vs 2021

Shrank 70% on revenue, stronger earnings, cash halved-plus

approved 2023-07-31; registry 2023-08-02; journal 2023 685693

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ABO SERVICE AS. Revenue 2.28m NOK → 694.3k NOK (-69.6%). Net result -254.6k NOK → -55.6k NOK. Equity 431.4k NOK → 375.8k NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
2.28m NOK 694.3k NOK
-69.6%
Operating result
-291.3k NOK -14.3k NOK
+95.1%
Net result
-254.6k NOK -55.6k NOK
+78.2%
Equity
431.4k NOK 375.8k NOK
-12.9%
Cash
118.6k NOK 35.4k NOK
-70.2%
Total assets
1.52m NOK 1.32m NOK
-13.2%

What improved

  • ↑

    Operating result improved

    Operating result -291.3k NOK → -14.3k NOK (op. margin -12.8% → -2.1%). Calculated

  • ↑

    Net result improved

    Net result -254.6k NOK → -55.6k NOK (net margin -11.2% → -8.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.28m NOK to 694.3k NOK (-69.6% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 431.4k NOK → 375.8k NOK (equity ratio 28.3% → 28.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 118.6k NOK → 35.4k NOK (-70.2% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.62m NOK → 2.46m NOK (71% → 354% of revenue). Calculated

  • ↓

    COGS moved

    COGS / varekostnad -8 000 NOK → 241 NOK (+103.0% YoY). Calculated