Org.nr 913 270 940 2021 → 2022 Year-over-year analysis

ACTIVREGNSKAP AS: årsregnskap 2022 vs 2021

Grew 10% on revenue, weaker earnings

approved 2023-05-29; registry 2023-06-20; journal 2023 488035

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ACTIVREGNSKAP AS. Revenue 5.82m NOK → 6.42m NOK (+10.3%). Net result +63.6k NOK → +22.9k NOK. Equity 374.9k NOK → 397.8k NOK.

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

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

Scorecard

Revenue
5.82m NOK 6.42m NOK
+10.3%
Operating result
+86.6k NOK +29.3k NOK
-66.2%
Net result
+63.6k NOK +22.9k NOK
-64.0%
Equity
374.9k NOK 397.8k NOK
+6.1%
Cash
333.9k NOK 473.6k NOK
+41.8%
Total assets
1.67m NOK 1.86m NOK
+11.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.82m NOK to 6.42m NOK (+10.3% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 374.9k NOK → 397.8k NOK (equity ratio 22.5% → 21.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 333.9k NOK → 473.6k NOK (+41.8% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +86.6k NOK → +29.3k NOK (op. margin 1.5% → 0.5%). Calculated

  • ↓

    Net result weakened

    Net result +63.6k NOK → +22.9k NOK (net margin 1.1% → 0.4%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 4.47m NOK → 5.00m NOK (77% → 78% of revenue). Calculated