Org.nr 913 990 315 2022 → 2023 Year-over-year analysis

ADRIAN MALERSERVICE AS: årsregnskap 2023 vs 2022

A steady year on the published lines

approved 2024-03-04; registry 2024-07-23; journal 2024 661625

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ADRIAN MALERSERVICE AS. Revenue 10.52m NOK → 10.54m NOK (+0.2%). Net result +1.09m NOK → +1.14m NOK. Equity 1.09m NOK → 931.1k NOK.

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

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

Scorecard

Revenue
10.52m NOK 10.54m NOK
+0.2%
Operating result
+1.40m NOK +1.45m NOK
+3.9%
Net result
+1.09m NOK +1.14m NOK
+4.3%
Equity
1.09m NOK 931.1k NOK
-14.6%
Cash
2.40m NOK 1.89m NOK
-21.3%
Total assets
4.06m NOK 4.51m NOK
+11.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 10.52m NOK to 10.54m NOK (+0.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.40m NOK → +1.45m NOK (op. margin 13.3% → 13.8%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.09m NOK → 931.1k NOK (equity ratio 26.8% → 20.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 2.40m NOK → 1.89m NOK (-21.3% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2 021 NOK → 5.98m NOK (0% → 57% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 1.55m NOK → 1.94m NOK (+25.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 11.5k NOK → 200 NOK. Reported fact

  • ·

    Headcount (årsverk) changed

    Reported FTEs 9 → 8. Reported fact