Org.nr 981 187 326 2021 → 2022 Year-over-year analysis

ACTICON AS: årsregnskap 2022 vs 2021

Shrank 69% on revenue, weaker earnings

approved 2023-06-30; registry 2023-08-02; journal 2023 687591

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ACTICON AS. Revenue 93.6k NOK → 29.2k NOK (-68.8%). Net result -130.0k NOK → -173.2k NOK. Equity 572.5k NOK → 399.3k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Net tougher year on the published lines.

Scorecard

Revenue
93.6k NOK 29.2k NOK
-68.8%
Operating result
-168.1k NOK -224.0k NOK
-33.3%
Net result
-130.0k NOK -173.2k NOK
-33.3%
Equity
572.5k NOK 399.3k NOK
-30.3%
Cash
381.4k NOK 288.4k NOK
-24.4%
Total assets
601.3k NOK 528.1k NOK
-12.2%

What improved

  • ↑

    Payroll decreased

    Salary cost 1 284 NOK → -9 147 NOK (1% → -31% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 93.6k NOK to 29.2k NOK (-68.8% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -168.1k NOK → -224.0k NOK (op. margin -179.6% → -767.1%). Calculated

  • ↓

    Net result weakened

    Net result -130.0k NOK → -173.2k NOK (net margin -138.9% → -593.3%). Calculated

  • ↓

    Equity eroded

    Book equity 572.5k NOK → 399.3k NOK (equity ratio 95.2% → 75.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 381.4k NOK → 288.4k NOK (-24.4% YoY). Calculated