Org.nr 923 820 183 2022 → 2023 Year-over-year analysis

ADMINI AS: årsregnskap 2023 vs 2022

Shrank 42% on revenue, weaker earnings, cash halved-plus

approved 2024-05-31; registry 2024-06-20; journal 2024 529110

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ADMINI AS. Revenue 247.2k NOK → 142.6k NOK (-42.3%). Net result -321.4k NOK → -404.0k NOK. Equity 4.54m NOK → 4.13m NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
247.2k NOK 142.6k NOK
-42.3%
Operating result
-323.8k NOK n/m
—
Net result
-321.4k NOK -404.0k NOK
-25.7%
Equity
4.54m NOK 4.13m NOK
-8.9%
Cash
545.7k NOK 35.2k NOK
-93.6%
Total assets
4.82m NOK 10.39m NOK
+115.7%

What improved

  • ↑

    Payroll decreased

    Salary cost 2.33m NOK → 2.29m NOK (942% → 1604% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 247.2k NOK to 142.6k NOK (-42.3% YoY). Calculated

  • ↓

    Net result weakened

    Net result -321.4k NOK → -404.0k NOK (net margin -130.0% → -283.2%). Calculated

  • ↓

    Equity eroded

    Book equity 4.54m NOK → 4.13m NOK (equity ratio 94.1% → 39.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 545.7k NOK → 35.2k NOK (-93.6% YoY). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 46.6k NOK → 57.0k NOK (+22.3% YoY). Calculated