Org.nr 988 774 677 2021 → 2022 Year-over-year analysis

ADDCON NORDIC AS: årsregnskap 2022 vs 2021

Grew 57% on revenue, stronger earnings

approved 2023-05-23; registry 2023-07-13; journal 2023 578337

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADDCON NORDIC AS. Revenue 357.90m NOK → 561.47m NOK (+56.9%). Net result +1.20m NOK → +29.62m NOK. Equity 86.93m NOK → 116.55m NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

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

Scorecard

Revenue
357.90m NOK 561.47m NOK
+56.9%
Operating result
+3.54m NOK +46.93m NOK
+1225.5%
Net result
+1.20m NOK +29.62m NOK
+2367.4%
Equity
86.93m NOK 116.55m NOK
+34.1%
Cash
4.29m NOK n/m
—
Total assets
196.71m NOK 433.00m NOK
+120.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 357.90m NOK to 561.47m NOK (+56.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +3.54m NOK → +46.93m NOK (op. margin 1.0% → 8.4%). Calculated

  • ↑

    Net result improved

    Net result +1.20m NOK → +29.62m NOK (net margin 0.3% → 5.3%). Calculated

  • ↑

    Equity strengthened

    Book equity 86.93m NOK → 116.55m NOK (equity ratio 44.2% → 26.9%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 48.45m NOK → 52.05m NOK (14% → 9% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 15.26bn NOK → 3.41bn NOK (-77.7% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 53 → 55.5. Reported fact