Org.nr 918 271 759 2021 → 2022 Year-over-year analysis

ADVANCED INNOVATIONS AS: årsregnskap 2022 vs 2021

Shrank 9% on revenue, slipped into loss, cash halved-plus

registry 2023-05-25; journal 2023 414051

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADVANCED INNOVATIONS AS. Revenue 257.0k NOK → 233.0k NOK (-9.4%). Net result +81.4k NOK → -53.5k NOK. Equity 28.6k NOK → -24.9k NOK.

Pressures included: revenue fell; operating result weakened; fell into a net loss.

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

Scorecard

Revenue
257.0k NOK 233.0k NOK
-9.4%
Operating result
+83.9k NOK -51.1k NOK
-161.0%
Net result
+81.4k NOK -53.5k NOK
-165.8%
Equity
28.6k NOK -24.9k NOK
-186.9%
Cash
48.7k NOK 22.6k NOK
-53.7%
Total assets
111.6k NOK 137.6k NOK
+23.3%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 257.0k NOK to 233.0k NOK (-9.4% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +83.9k NOK → -51.1k NOK (op. margin 32.6% → -22.0%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 81.4k NOK profit to a loss of 53.5k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 28.6k NOK → -24.9k NOK (equity ratio 25.7% → -18.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 48.7k NOK → 22.6k NOK (-53.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -18.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Headcount (årsverk) changed

    Reported FTEs 0 → 1. Reported fact