Org.nr 919 227 222 2021 → 2022 Year-over-year analysis

ADVOKATFIRMAET BERG AS: årsregnskap 2022 vs 2021

Slipped into loss

approved 2023-04-23; registry 2023-04-26; journal 2023 369179

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for ADVOKATFIRMAET BERG AS. Revenue 11.29m NOK → 11.04m NOK (-2.2%). Net result +8 137 NOK → -299.2k NOK. Equity 536.8k NOK → 237.6k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ADVOKATFIRMAET BERG AS.

Scorecard

Revenue
11.29m NOK 11.04m NOK
-2.2%
Operating result
+91.7k NOK -342.4k NOK
-473.5%
Net result
+8 137 NOK -299.2k NOK
-3776.9%
Equity
536.8k NOK 237.6k NOK
-55.7%
Cash
340.9k NOK 219.2k NOK
-35.7%
Total assets
4.01m NOK 2.77m NOK
-30.8%

What improved

  • ↑

    Payroll decreased

    Salary cost 7.79m NOK → 7.17m NOK (69% → 65% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 11.29m NOK to 11.04m NOK (-2.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +91.7k NOK → -342.4k NOK (op. margin 0.8% → -3.1%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 8 137 NOK profit to a loss of 299.2k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 536.8k NOK → 237.6k NOK (equity ratio 13.4% → 8.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 340.9k NOK → 219.2k NOK (-35.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 70.0k NOK → 0 NOK. Reported fact