Org.nr 977 280 117 2021 → 2022 Year-over-year analysis

ACTIUM AS: årsregnskap 2022 vs 2021

Grew 203% on revenue, stronger earnings

approved 2023-05-13; registry 2023-05-24; journal 2023 421529

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ACTIUM AS. Revenue 68.6k NOK → 207.7k NOK (+202.7%). Net result -207.5k NOK → -6 809 NOK. Equity 41.9k NOK → 35.1k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for ACTIUM AS.

Scorecard

Revenue
68.6k NOK 207.7k NOK
+202.7%
Operating result
-206.9k NOK -12.9k NOK
+93.8%
Net result
-207.5k NOK -6 809 NOK
+96.7%
Equity
41.9k NOK 35.1k NOK
-16.3%
Cash
102.8k NOK 154.9k NOK
+50.7%
Total assets
115.3k NOK 179.0k NOK
+55.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 68.6k NOK to 207.7k NOK (+202.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -206.9k NOK → -12.9k NOK (op. margin -301.4% → -6.2%). Calculated

  • ↑

    Net result improved

    Net result -207.5k NOK → -6 809 NOK (net margin -302.4% → -3.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 102.8k NOK → 154.9k NOK (+50.7% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 41.9k NOK → 35.1k NOK (equity ratio 36.3% → 19.6%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 54.4k NOK → 65.5k NOK (79% → 32% of revenue). Calculated