Org.nr 920 467 199 2022 → 2023 Year-over-year analysis

ADG MALING TAPET OG GULV AS: årsregnskap 2023 vs 2022

Shrank 11% on revenue, stronger earnings

approved 2024-06-17; registry 2024-07-09; journal 2024 524177

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ADG MALING TAPET OG GULV AS. Revenue 15.65m NOK → 13.88m NOK (-11.3%). Net result +397.6k NOK → +1.92m NOK. Equity 927.6k NOK → 343.8k NOK.

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

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for ADG MALING TAPET OG GULV AS.

Scorecard

Revenue
15.65m NOK 13.88m NOK
-11.3%
Operating result
+119.0k NOK +2.52m NOK
+2015.4%
Net result
+397.6k NOK +1.92m NOK
+382.0%
Equity
927.6k NOK 343.8k NOK
-62.9%
Cash
788.7k NOK 3.34m NOK
+323.5%
Total assets
5.97m NOK 5.44m NOK
-8.9%

What improved

  • ↑

    Operating result improved

    Operating result +119.0k NOK → +2.52m NOK (op. margin 0.8% → 18.1%). Calculated

  • ↑

    Net result improved

    Net result +397.6k NOK → +1.92m NOK (net margin 2.5% → 13.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 788.7k NOK → 3.34m NOK (+323.5% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 15.65m NOK to 13.88m NOK (-11.3% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 927.6k NOK → 343.8k NOK (equity ratio 15.6% → 6.3%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 6.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 5.90m NOK → 3.46m NOK (-41.4% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 95.0k NOK → 605.5k NOK. Reported fact