Org.nr 998 485 053 2022 → 2023 Year-over-year analysis

ADEA HJEMMEHJELP AS: årsregnskap 2023 vs 2022

Grew 7% on revenue, cash halved-plus, fresh owner capital

approved 2024-06-18; registry 2024-07-01; journal 2024 577700

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ADEA HJEMMEHJELP AS. Revenue 3.58m NOK → 3.85m NOK (+7.4%). Net result +347.2k NOK → +355.7k NOK. Equity 59.6k NOK → 198.8k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for ADEA HJEMMEHJELP AS.

Scorecard

Revenue
3.58m NOK 3.85m NOK
+7.4%
Operating result
+452.7k NOK +487.8k NOK
+7.8%
Net result
+347.2k NOK +355.7k NOK
+2.4%
Equity
59.6k NOK 198.8k NOK
+233.6%
Cash
881.9k NOK 7 451 NOK
-99.2%
Total assets
1.55m NOK 1.92m NOK
+23.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.58m NOK to 3.85m NOK (+7.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +452.7k NOK → +487.8k NOK (op. margin 12.6% → 12.7%). Calculated

  • ↑

    Equity strengthened

    Book equity 59.6k NOK → 198.8k NOK (equity ratio 3.8% → 10.3%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.38× → 1.91×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 36.5k NOK → 198.8k NOK (+162.3k NOK). Reported fact

What deteriorated

  • ↓

    Cash fell

    Bank deposits 881.9k NOK → 7 451 NOK (-99.2% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.77m NOK → 2.91m NOK (77% → 76% of revenue). Calculated