Org.nr 913 110 358 2021 → 2022 Year-over-year analysis

ADAMS BYGGESERVICE AS: årsregnskap 2022 vs 2021

Shrank 24% on revenue, stronger earnings, cash halved-plus

approved 2023-05-15; registry 2023-05-22; journal 2023 414587

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADAMS BYGGESERVICE AS. Revenue 341.2k NOK → 257.7k NOK (-24.5%). Net result -289.6k NOK → -85.0k NOK. Equity -543.8k NOK → -628.8k NOK.

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

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

Scorecard

Revenue
341.2k NOK 257.7k NOK
-24.5%
Operating result
-288.3k NOK -84.8k NOK
+70.6%
Net result
-289.6k NOK -85.0k NOK
+70.7%
Equity
-543.8k NOK -628.8k NOK
-15.6%
Cash
152.1k NOK 34.3k NOK
-77.5%
Total assets
152.1k NOK 34.3k NOK
-77.5%

What improved

  • ↑

    Operating result improved

    Operating result -288.3k NOK → -84.8k NOK (op. margin -84.5% → -32.9%). Calculated

  • ↑

    Net result improved

    Net result -289.6k NOK → -85.0k NOK (net margin -84.9% → -33.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 341.2k NOK to 257.7k NOK (-24.5% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -543.8k NOK → -628.8k NOK (equity ratio -357.5% → -1835.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 152.1k NOK → 34.3k NOK (-77.5% YoY). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 50.0k NOK → 128.2k NOK (+156.5% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -1835.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation