Org.nr 958 738 927 2021 → 2022 Year-over-year analysis

ADAPTI AS: årsregnskap 2022 vs 2021

Shrank 13% on revenue

approved 2023-06-05; registry 2023-06-20; journal 2023 487068

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADAPTI AS. Revenue 34.31m NOK → 29.84m NOK (-13.0%). Net result +5.00m NOK → +4.29m NOK. Equity 5.53m NOK → 3.81m NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
34.31m NOK 29.84m NOK
-13.0%
Operating result
+334.9k NOK +982.1k NOK
+193.3%
Net result
+5.00m NOK +4.29m NOK
-14.3%
Equity
5.53m NOK 3.81m NOK
-31.0%
Cash
808.4k NOK 678.5k NOK
-16.1%
Total assets
17.10m NOK 17.42m NOK
+1.9%

What improved

  • ↑

    Operating result improved

    Operating result +334.9k NOK → +982.1k NOK (op. margin 1.0% → 3.3%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 34.31m NOK to 29.84m NOK (-13.0% YoY). Calculated

  • ↓

    Net result weakened

    Net result +5.00m NOK → +4.29m NOK (net margin 14.6% → 14.4%). Calculated

  • ↓

    Equity eroded

    Book equity 5.53m NOK → 3.81m NOK (equity ratio 32.3% → 21.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 808.4k NOK → 678.5k NOK (-16.1% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 5.55m NOK → 6.42m NOK (16% → 22% of revenue). Calculated