Org.nr 981 187 326 2022 → 2023 Year-over-year analysis

ACTICON AS: årsregnskap 2023 vs 2022

Shrank 92% on revenue, stronger earnings

approved 2024-04-22; registry 2024-07-06; journal 2024 609616

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ACTICON AS. Revenue 29.2k NOK → 2 460 NOK (-91.6%). Net result -173.2k NOK → -62.0k NOK. Equity 399.3k NOK → 337.3k NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for ACTICON AS.

Scorecard

Revenue
29.2k NOK 2 460 NOK
-91.6%
Operating result
-224.0k NOK -85.2k NOK
+61.9%
Net result
-173.2k NOK -62.0k NOK
+64.2%
Equity
399.3k NOK 337.3k NOK
-15.5%
Cash
288.4k NOK 194.2k NOK
-32.7%
Total assets
528.1k NOK 477.4k NOK
-9.6%

What improved

  • ↑

    Operating result improved

    Operating result -224.0k NOK → -85.2k NOK (op. margin -767.1% → -3464.9%). Calculated

  • ↑

    Net result improved

    Net result -173.2k NOK → -62.0k NOK (net margin -593.3% → -2520.1%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 29.2k NOK to 2 460 NOK (-91.6% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 399.3k NOK → 337.3k NOK (equity ratio 75.6% → 70.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 288.4k NOK → 194.2k NOK (-32.7% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost -9 147 NOK → 0 NOK (-31% → 0% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 26.9k NOK → 0 NOK (-100.0% YoY). Calculated