Org.nr 985 253 846 2021 → 2022 Year-over-year analysis

AD NAVIGATION AS: årsregnskap 2022 vs 2021

Grew 11% on revenue, stronger earnings

approved 2023-06-28; registry 2023-07-22; journal 2023 599014

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AD NAVIGATION AS. Revenue 25.42m NOK → 28.14m NOK (+10.7%). Net result +390.0k NOK → +2.89m NOK. Equity 8.75m NOK → 10.74m NOK.

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

Also worth watching: cogs fell; headcount (årsverk) changed. All figures are taken from the published annual accounts for AD NAVIGATION AS.

Scorecard

Revenue
25.42m NOK 28.14m NOK
+10.7%
Operating result
+351.0k NOK n/m
—
Net result
+390.0k NOK +2.89m NOK
+641.2%
Equity
8.75m NOK 10.74m NOK
+22.7%
Cash
6.63m NOK 3.94m NOK
-40.7%
Total assets
15.08m NOK 17.42m NOK
+15.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 25.42m NOK to 28.14m NOK (+10.7% YoY). Calculated

  • ↑

    Net result improved

    Net result +390.0k NOK → +2.89m NOK (net margin 1.5% → 10.3%). Calculated

  • ↑

    Equity strengthened

    Book equity 8.75m NOK → 10.74m NOK (equity ratio 58.0% → 61.7%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 6.63m NOK → 3.94m NOK (-40.7% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 10.85m NOK → 10.45m NOK (-3.7% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 5.5 → 6. Reported fact