Org.nr 925 294 977 2022 → 2023 Year-over-year analysis

ADMINISTRA REGNSKAP AS: årsregnskap 2023 vs 2022

Grew 260% on revenue, slipped into loss, cash halved-plus

approved 2024-07-18; registry 2024-07-22; journal 2024 657952

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ADMINISTRA REGNSKAP AS. Revenue 120.7k NOK → 434.3k NOK (+259.7%). Net result +49.5k NOK → -177.4k NOK. Equity -64.6k NOK → -242.0k NOK.

On the constructive side: revenue rose. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer; headcount (årsverk) changed. All figures are taken from the published annual accounts for ADMINISTRA REGNSKAP AS.

Scorecard

Revenue
120.7k NOK 434.3k NOK
+259.7%
Operating result
+49.5k NOK -174.6k NOK
-453.0%
Net result
+49.5k NOK -177.4k NOK
-458.7%
Equity
-64.6k NOK -242.0k NOK
-274.4%
Cash
63.7k NOK 7 716 NOK
-87.9%
Total assets
70.3k NOK 112.9k NOK
+60.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 120.7k NOK to 434.3k NOK (+259.7% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +49.5k NOK → -174.6k NOK (op. margin 41.0% → -40.2%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 49.5k NOK profit to a loss of 177.4k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -64.6k NOK → -242.0k NOK (equity ratio -91.9% → -214.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 63.7k NOK → 7 716 NOK (-87.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -214.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Headcount (årsverk) changed

    Reported FTEs 0 → 1. Reported fact