Org.nr 921 147 155 2021 → 2022 Year-over-year analysis

ACTIVUM BRYNE AS: årsregnskap 2022 vs 2021

Shrank 17% on revenue, weaker earnings

approved 2023-05-26; registry 2023-06-14; journal 2023 485106

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ACTIVUM BRYNE AS. Revenue 627.9k NOK → 518.0k NOK (-17.5%). Net result -114.5k NOK → -308.7k NOK. Equity 935.2k NOK → 626.5k NOK.

Pressures included: revenue fell; operating result weakened; net result weakened.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for ACTIVUM BRYNE AS.

Scorecard

Revenue
627.9k NOK 518.0k NOK
-17.5%
Operating result
+18.9k NOK -165.7k NOK
-975.8%
Net result
-114.5k NOK -308.7k NOK
-169.5%
Equity
935.2k NOK 626.5k NOK
-33.0%
Cash
2.70m NOK 2.06m NOK
-23.6%
Total assets
10.31m NOK 10.02m NOK
-2.8%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 627.9k NOK to 518.0k NOK (-17.5% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +18.9k NOK → -165.7k NOK (op. margin 3.0% → -32.0%). Calculated

  • ↓

    Net result weakened

    Net result -114.5k NOK → -308.7k NOK (net margin -18.2% → -59.6%). Calculated

  • ↓

    Equity eroded

    Book equity 935.2k NOK → 626.5k NOK (equity ratio 9.1% → 6.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 2.70m NOK → 2.06m NOK (-23.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 6.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation