Org.nr 939 611 908 2021 → 2022 Year-over-year analysis

ADMIT AS: årsregnskap 2022 vs 2021

Grew 10% on revenue, stronger earnings, cash halved-plus

approved 2023-04-24; registry 2023-06-05; journal 2023 422560

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADMIT AS. Revenue 1.44m NOK → 1.58m NOK (+9.6%). Net result -1.12m NOK → -528.2k NOK. Equity 1.34m NOK → 815.7k NOK.

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

Also worth watching: cogs moved; book investments changed. All figures are taken from the published annual accounts for ADMIT AS.

Scorecard

Revenue
1.44m NOK 1.58m NOK
+9.6%
Operating result
-1.12m NOK -513.5k NOK
+54.2%
Net result
-1.12m NOK -528.2k NOK
+52.7%
Equity
1.34m NOK 815.7k NOK
-39.3%
Cash
14.2k NOK 986 NOK
-93.0%
Total assets
2.75m NOK 3.11m NOK
+13.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.44m NOK to 1.58m NOK (+9.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -1.12m NOK → -513.5k NOK (op. margin -77.8% → -32.5%). Calculated

  • ↑

    Net result improved

    Net result -1.12m NOK → -528.2k NOK (net margin -77.5% → -33.5%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.34m NOK → 815.7k NOK (equity ratio 48.9% → 26.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 14.2k NOK → 986 NOK (-93.0% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 215.1k NOK → 1.46m NOK (+579.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 83.5k NOK → 58.6k NOK. Reported fact