Org.nr 912 484 483 2021 → 2022 Year-over-year analysis

ABSNET AS: årsregnskap 2022 vs 2021

Grew 21% on revenue, stronger earnings, cash halved-plus

approved 2023-08-17; registry 2023-08-23; journal 2023 712307

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ABSNET AS. Revenue 8.74m NOK → 10.61m NOK (+21.4%). Net result -1.03m NOK → -524.5k NOK. Equity -600.4k NOK → -1.12m NOK.

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

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

Scorecard

Revenue
8.74m NOK 10.61m NOK
+21.4%
Operating result
-1.17m NOK -467.4k NOK
+60.2%
Net result
-1.03m NOK -524.5k NOK
+49.3%
Equity
-600.4k NOK -1.12m NOK
-87.4%
Cash
556.9k NOK 114.6k NOK
-79.4%
Total assets
8.22m NOK 6.41m NOK
-21.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 8.74m NOK to 10.61m NOK (+21.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -1.17m NOK → -467.4k NOK (op. margin -13.4% → -4.4%). Calculated

  • ↑

    Net result improved

    Net result -1.03m NOK → -524.5k NOK (net margin -11.8% → -4.9%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -600.4k NOK → -1.12m NOK (equity ratio -7.3% → -17.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 556.9k NOK → 114.6k NOK (-79.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -17.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 4.66m NOK → 4.74m NOK (53% → 45% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 2.77m NOK → 3.86m NOK (+39.1% YoY). Calculated