Org.nr 912 778 665 2022 → 2023 Year-over-year analysis

ACCRUE AS: årsregnskap 2023 vs 2022

Grew 15% on revenue

registry 2024-04-17; journal 2024 360113

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ACCRUE AS. Revenue 2.36m NOK → 2.70m NOK (+14.5%). Net result +1.27m NOK → +1.49m NOK. Equity 32.5k NOK → 30.7k NOK.

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

Also worth watching: thin equity buffer; payroll increased; headcount (årsverk) changed. All figures are taken from the published annual accounts for ACCRUE AS.

Scorecard

Revenue
2.36m NOK 2.70m NOK
+14.5%
Operating result
+1.63m NOK +1.90m NOK
+16.7%
Net result
+1.27m NOK +1.49m NOK
+17.0%
Equity
32.5k NOK 30.7k NOK
-5.6%
Cash
577.3k NOK 1.59m NOK
+175.2%
Total assets
885.6k NOK 2.18m NOK
+145.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.36m NOK to 2.70m NOK (+14.5% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.63m NOK → +1.90m NOK (op. margin 69.2% → 70.5%). Calculated

  • ↑

    Net result improved

    Net result +1.27m NOK → +1.49m NOK (net margin 53.9% → 55.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 577.3k NOK → 1.59m NOK (+175.2% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 32.5k NOK → 30.7k NOK (equity ratio 3.7% → 1.4%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 1.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 714.2k NOK → 738.2k NOK (30% → 27% of revenue). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 0 → 1. Reported fact