Org.nr 814 537 102 2021 → 2022 Year-over-year analysis

ACCON GROUP AS: årsregnskap 2022 vs 2021

Grew 7% on revenue, cash halved-plus

approved 2023-06-30; registry 2023-08-10; journal 2023 661281

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ACCON GROUP AS. Revenue 11.36m NOK → 12.20m NOK (+7.4%). Net result +17.02m NOK → +19.75m NOK. Equity 63.50m NOK → 74.75m NOK.

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

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

Scorecard

Revenue
11.36m NOK 12.20m NOK
+7.4%
Operating result
-2.66m NOK -3.85m NOK
-44.5%
Net result
+17.02m NOK +19.75m NOK
+16.0%
Equity
63.50m NOK 74.75m NOK
+17.7%
Cash
956.1k NOK 319.0k NOK
-66.6%
Total assets
124.80m NOK 140.56m NOK
+12.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 11.36m NOK to 12.20m NOK (+7.4% YoY). Calculated

  • ↑

    Net result improved

    Net result +17.02m NOK → +19.75m NOK (net margin 149.8% → 161.9%). Calculated

  • ↑

    Equity strengthened

    Book equity 63.50m NOK → 74.75m NOK (equity ratio 50.9% → 53.2%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -2.66m NOK → -3.85m NOK (op. margin -23.5% → -31.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 956.1k NOK → 319.0k NOK (-66.6% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 7.13m NOK → 89.10m NOK (63% → 730% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 335.48m NOK → 422.04m NOK (+25.8% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 94.15m NOK → 106.14m NOK. Reported fact