Org.nr 912 785 386 2021 → 2022 Year-over-year analysis

ADVOKATFIRMA WANG & HOLM-OLSEN AS: årsregnskap 2022 vs 2021

Grew 18% on revenue, returned to profit, cash halved-plus

registry 2023-05-02; journal 2023 379392

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADVOKATFIRMA WANG & HOLM-OLSEN AS. Revenue 4.46m NOK → 5.27m NOK (+18.2%). Net result -116.4k NOK → +173.4k NOK. Equity 8.99m NOK → 10 NOK.

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

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for ADVOKATFIRMA WANG & HOLM-OLSEN AS.

Scorecard

Revenue
4.46m NOK 5.27m NOK
+18.2%
Operating result
-159.7k NOK +213.4k NOK
+233.7%
Net result
-116.4k NOK +173.4k NOK
+249.0%
Equity
8.99m NOK 10 NOK
-100.0%
Cash
948.1k NOK 100.9k NOK
-89.4%
Total assets
2.02m NOK 2.35m NOK
+16.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.46m NOK to 5.27m NOK (+18.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -159.7k NOK → +213.4k NOK (op. margin -3.6% → 4.1%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 116.4k NOK to a profit of 173.4k NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 8.99m NOK → 10 NOK (equity ratio 445.0% → 0.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 948.1k NOK → 100.9k NOK (-89.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 128.7k NOK → 33.5k NOK (-73.9% YoY). Calculated