Org.nr 993 581 992 2021 → 2022 Year-over-year analysis

AC BLAZE AS: årsregnskap 2022 vs 2021

Grew 149% on revenue, stronger earnings

approved 2023-03-30; registry 2023-05-13; journal 2023 378208

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AC BLAZE AS. Revenue 9.99m NOK → 24.90m NOK (+149.2%). Net result +1.83m NOK → +4.92m NOK. Equity 4.46m NOK → 7.98m NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for AC BLAZE AS.

Scorecard

Revenue
9.99m NOK 24.90m NOK
+149.2%
Operating result
+348.6k NOK +6.31m NOK
+1709.7%
Net result
+1.83m NOK +4.92m NOK
+169.5%
Equity
4.46m NOK 7.98m NOK
+79.0%
Cash
6.95m NOK 13.30m NOK
+91.5%
Total assets
8.31m NOK 15.35m NOK
+84.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 9.99m NOK to 24.90m NOK (+149.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +348.6k NOK → +6.31m NOK (op. margin 3.5% → 25.3%). Calculated

  • ↑

    Net result improved

    Net result +1.83m NOK → +4.92m NOK (net margin 18.3% → 19.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 4.46m NOK → 7.98m NOK (equity ratio 53.7% → 52.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 6.95m NOK → 13.30m NOK (+91.5% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.85m NOK → 6.08m NOK (19% → 24% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 3.36m NOK → 9.05m NOK (+169.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 31.3k NOK → 984.3k NOK. Reported fact

  • ·

    Headcount (årsverk) changed

    Reported FTEs 4 → 6. Reported fact