Org.nr 919 984 864 2021 → 2022 Year-over-year analysis

ADAMUSIC AS: årsregnskap 2022 vs 2021

Grew 188% on revenue, weaker earnings

approved 2023-08-31; registry 2023-09-04; journal 2023 723186

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADAMUSIC AS. Revenue 824.1k NOK → 2.37m NOK (+188.0%). Net result +582.2k NOK → +137.6k NOK. Equity 2.82m NOK → 2.96m NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for ADAMUSIC AS.

Scorecard

Revenue
824.1k NOK 2.37m NOK
+188.0%
Operating result
+40.6k NOK +204.2k NOK
+402.6%
Net result
+582.2k NOK +137.6k NOK
-76.4%
Equity
2.82m NOK 2.96m NOK
+4.9%
Cash
841.3k NOK 899.0k NOK
+6.9%
Total assets
3.91m NOK 4.04m NOK
+3.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 824.1k NOK to 2.37m NOK (+188.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +40.6k NOK → +204.2k NOK (op. margin 4.9% → 8.6%). Calculated

  • ↑

    Equity strengthened

    Book equity 2.82m NOK → 2.96m NOK (equity ratio 72.0% → 73.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 841.3k NOK → 899.0k NOK (+6.9% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +582.2k NOK → +137.6k NOK (net margin 70.6% → 5.8%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.63m NOK → 2.68m NOK (319% → 113% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 157.5k NOK → 164.7k NOK (+4.6% YoY). Calculated