Org.nr 921 091 249 2021 → 2022 Year-over-year analysis

ADVOKAT MARIANNE HOGNESTAD AS: årsregnskap 2022 vs 2021

Grew 11% on revenue, stronger earnings, cash halved-plus

approved 2023-04-11; registry 2023-04-13; journal 2023 351276

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADVOKAT MARIANNE HOGNESTAD AS. Revenue 1.60m NOK → 1.79m NOK (+11.5%). Net result +337.9k NOK → +490.9k NOK. Equity 776.3k NOK → 167.2k NOK.

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

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for ADVOKAT MARIANNE HOGNESTAD AS.

Scorecard

Revenue
1.60m NOK 1.79m NOK
+11.5%
Operating result
+433.5k NOK +629.5k NOK
+45.2%
Net result
+337.9k NOK +490.9k NOK
+45.3%
Equity
776.3k NOK 167.2k NOK
-78.5%
Cash
880.4k NOK 366.4k NOK
-58.4%
Total assets
257.3k NOK 1.69m NOK
+557.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.60m NOK to 1.79m NOK (+11.5% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +433.5k NOK → +629.5k NOK (op. margin 27.0% → 35.2%). Calculated

  • ↑

    Net result improved

    Net result +337.9k NOK → +490.9k NOK (net margin 21.1% → 27.5%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.43× → 3.09×. Calculated

  • ↑

    Payroll decreased

    Salary cost 641.9k NOK → 636.6k NOK (40% → 36% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 776.3k NOK → 167.2k NOK (equity ratio 301.8% → 9.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 880.4k NOK → 366.4k NOK (-58.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 9.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 7 595 NOK → 2 242 NOK (-70.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 50.0k NOK → 70.0k NOK. Reported fact