Org.nr 996 242 307 2021 → 2022 Year-over-year analysis

ADVOKATENE BORGERSEN & STEINSVÅG AS: årsregnskap 2022 vs 2021

Grew 8% on revenue, slipped into loss

approved 2023-03-15; registry 2023-04-24; journal 2023 365033

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADVOKATENE BORGERSEN & STEINSVÅG AS. Revenue 7.08m NOK → 7.63m NOK (+7.7%). Net result +382.2k NOK → -406.2k NOK. Equity 800.8k NOK → 394.6k NOK.

On the constructive side: revenue rose; cash rose; current ratio back above 1×. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for ADVOKATENE BORGERSEN & STEINSVÅG AS.

Scorecard

Revenue
7.08m NOK 7.63m NOK
+7.7%
Operating result
+482.0k NOK -420.5k NOK
-187.3%
Net result
+382.2k NOK -406.2k NOK
-206.3%
Equity
800.8k NOK 394.6k NOK
-50.7%
Cash
953.2k NOK 1.60m NOK
+68.1%
Total assets
5.36m NOK 4.78m NOK
-10.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.08m NOK to 7.63m NOK (+7.7% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 953.2k NOK → 1.60m NOK (+68.1% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.93× → 1.07×. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +482.0k NOK → -420.5k NOK (op. margin 6.8% → -5.5%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 382.2k NOK profit to a loss of 406.2k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 800.8k NOK → 394.6k NOK (equity ratio 14.9% → 8.3%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 129.1k NOK → 83.5k NOK (-35.3% YoY). Calculated