Org.nr 967 070 246 2021 → 2022 Year-over-year analysis

ADMINS AS: årsregnskap 2022 vs 2021

Shrank 92% on revenue, slipped into loss

approved 2023-01-27; registry 2023-02-04; journal 2023 304297

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADMINS AS. Revenue 431.9k NOK → 35.4k NOK (-91.8%). Net result +129.3k NOK → -29.8k NOK. Equity 230.9k NOK → 201.2k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Net tougher year on the published lines.

Scorecard

Revenue
431.9k NOK 35.4k NOK
-91.8%
Operating result
+166.8k NOK -31.2k NOK
-118.7%
Net result
+129.3k NOK -29.8k NOK
-123.0%
Equity
230.9k NOK 201.2k NOK
-12.9%
Cash
220.6k NOK 198.7k NOK
-9.9%
Total assets
420.7k NOK 207.0k NOK
-50.8%

What improved

  • ↑

    Payroll decreased

    Salary cost 2.13m NOK → 14.9k NOK (492% → 42% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 431.9k NOK to 35.4k NOK (-91.8% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +166.8k NOK → -31.2k NOK (op. margin 38.6% → -88.2%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 129.3k NOK profit to a loss of 29.8k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 230.9k NOK → 201.2k NOK (equity ratio 54.9% → 97.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 220.6k NOK → 198.7k NOK (-9.9% YoY). Calculated