Org.nr 989 214 071 2021 → 2022 Year-over-year analysis

ABRI DIALOGUE AS: årsregnskap 2022 vs 2021

Grew 55% on revenue

approved 2022-12-21; registry 2023-02-23; journal 2023 310563

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ABRI DIALOGUE AS. Revenue 64.47m NOK → 100.14m NOK (+55.3%). Net result +7.25m NOK → +7.89m NOK. Equity 21.45m NOK → 11.34m NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for ABRI DIALOGUE AS.

Scorecard

Revenue
64.47m NOK 100.14m NOK
+55.3%
Operating result
+9.28m NOK +10.08m NOK
+8.7%
Net result
+7.25m NOK +7.89m NOK
+8.8%
Equity
21.45m NOK 11.34m NOK
-47.1%
Cash
30.23m NOK 21.19m NOK
-29.9%
Total assets
42.16m NOK 31.38m NOK
-25.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 64.47m NOK to 100.14m NOK (+55.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +9.28m NOK → +10.08m NOK (op. margin 14.4% → 10.1%). Calculated

  • ↑

    Net result improved

    Net result +7.25m NOK → +7.89m NOK (net margin 11.2% → 7.9%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 21.45m NOK → 11.34m NOK (equity ratio 50.9% → 36.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 30.23m NOK → 21.19m NOK (-29.9% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 51.97m NOK → 84.47m NOK (81% → 84% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 1.07m NOK → 1.22m NOK (+13.5% YoY). Calculated