Org.nr 989 502 581 2021 → 2022 Year-over-year analysis

AE RESTAURANTDRIFT AS: årsregnskap 2022 vs 2021

Grew 52% on revenue, returned to profit

approved 2023-05-30; registry 2023-07-05; journal 2023 550366

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AE RESTAURANTDRIFT AS. Revenue 9.34m NOK → 14.17m NOK (+51.8%). Net result -1.55m NOK → +172.1k NOK. Equity -2.47m NOK → -2.30m NOK.

On the constructive side: revenue rose; operating result improved; turned profitable.

Also worth watching: payroll increased; cogs moved; headcount (årsverk) changed. All figures are taken from the published annual accounts for AE RESTAURANTDRIFT AS.

Scorecard

Revenue
9.34m NOK 14.17m NOK
+51.8%
Operating result
-1.52m NOK +226.1k NOK
+114.9%
Net result
-1.55m NOK +172.1k NOK
+111.1%
Equity
-2.47m NOK -2.30m NOK
+7.0%
Cash
253.7k NOK 489.2k NOK
+92.8%
Total assets
1.65m NOK 1.78m NOK
+7.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 9.34m NOK to 14.17m NOK (+51.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -1.52m NOK → +226.1k NOK (op. margin -16.3% → 1.6%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 1.55m NOK to a profit of 172.1k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity -2.47m NOK → -2.30m NOK (equity ratio -149.5% → -128.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 253.7k NOK → 489.2k NOK (+92.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.61m NOK → 3.28m NOK (17% → 23% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 1.94m NOK → 3.34m NOK (+72.4% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 5 → 6. Reported fact