Org.nr 915 157 009 2022 → 2023 Year-over-year analysis

ADTRACTION MARKETING AS: årsregnskap 2023 vs 2022

Grew 24% on revenue, stronger earnings

approved 2024-01-26; registry 2024-06-10; journal 2024 438934

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for ADTRACTION MARKETING AS. Revenue 17.41m NOK → 21.58m NOK (+24.0%). Net result +4.12m NOK → +5.38m NOK. Equity 91.8k NOK → 70.9k NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for ADTRACTION MARKETING AS.

Scorecard

Revenue
17.41m NOK 21.58m NOK
+24.0%
Operating result
+5.31m NOK +6.93m NOK
+30.5%
Net result
+4.12m NOK +5.38m NOK
+30.6%
Equity
91.8k NOK 70.9k NOK
-22.8%
Cash
281.8k NOK 1.72m NOK
+511.5%
Total assets
7.36m NOK 8.75m NOK
+18.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 17.41m NOK to 21.58m NOK (+24.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +5.31m NOK → +6.93m NOK (op. margin 30.5% → 32.1%). Calculated

  • ↑

    Net result improved

    Net result +4.12m NOK → +5.38m NOK (net margin 23.7% → 24.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 281.8k NOK → 1.72m NOK (+511.5% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 91.8k NOK → 70.9k NOK (equity ratio 1.2% → 0.8%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 8.37m NOK → 9.49m NOK (48% → 44% of revenue). Calculated