Org.nr 920 678 106 2021 → 2022 Year-over-year analysis

AEGA MANAGEMENT AS: årsregnskap 2022 vs 2021

Grew 1396% on revenue, stronger earnings

approved 2023-05-23; registry 2023-07-06; journal 2023 580733

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AEGA MANAGEMENT AS. Revenue 157.9k NOK → 2.36m NOK (+1395.6%). Net result +44.6k NOK → +897.5k NOK. Equity 93.9k NOK → 89.9k NOK.

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

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

Scorecard

Revenue
157.9k NOK 2.36m NOK
+1395.6%
Operating result
+210.1k NOK +747.2k NOK
+255.6%
Net result
+44.6k NOK +897.5k NOK
+1913.2%
Equity
93.9k NOK 89.9k NOK
-4.3%
Cash
603.4k NOK 936.4k NOK
+55.2%
Total assets
6.16m NOK 9.45m NOK
+53.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 157.9k NOK to 2.36m NOK (+1395.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +210.1k NOK → +747.2k NOK (op. margin 133.1% → 31.6%). Calculated

  • ↑

    Net result improved

    Net result +44.6k NOK → +897.5k NOK (net margin 28.2% → 38.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 603.4k NOK → 936.4k NOK (+55.2% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 93.9k NOK → 89.9k NOK (equity ratio 1.5% → 1.0%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 1.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 3.53m NOK → 6.70m NOK. Reported fact