Org.nr 912 173 283 2021 → 2022 Year-over-year analysis

AC DESIGN AS: årsregnskap 2022 vs 2021

Slipped into loss

approved 2023-04-22; registry 2023-04-25; journal 2023 367647

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AC DESIGN AS. Revenue 1.89m NOK → 1.83m NOK (-3.6%). Net result +71.3k NOK → -295.3k NOK. Equity 595.5k NOK → 300.2k NOK.

On the constructive side: current ratio back above 1×. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Also worth watching: cogs fell; headcount (årsverk) changed. All figures are taken from the published annual accounts for AC DESIGN AS.

Scorecard

Revenue
1.89m NOK 1.83m NOK
-3.6%
Operating result
+90.0k NOK -376.8k NOK
-518.7%
Net result
+71.3k NOK -295.3k NOK
-514.0%
Equity
595.5k NOK 300.2k NOK
-49.6%
Cash
719.0k NOK 373.3k NOK
-48.1%
Total assets
n/m 812.5k NOK
—

What improved

  • ↑

    Current ratio back above 1×

    Current ratio 0.07× → 3.13×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.89m NOK to 1.83m NOK (-3.6% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +90.0k NOK → -376.8k NOK (op. margin 4.8% → -20.6%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 71.3k NOK profit to a loss of 295.3k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 595.5k NOK → 300.2k NOK. Calculated

  • ↓

    Cash fell

    Bank deposits 719.0k NOK → 373.3k NOK (-48.1% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 729.3k NOK → 102.7k NOK (-85.9% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 1 → 2.6. Reported fact