Org.nr 816 822 572 2022 → 2023 Year-over-year analysis

AEH BUD AS: årsregnskap 2023 vs 2022

Slipped into loss

approved 2024-05-07; registry 2024-06-20; journal 2024 527136

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for AEH BUD AS. Revenue 758.5k NOK → 750.1k NOK (-1.1%). Net result +40.5k NOK → -103.8k NOK. Equity 30.0k NOK → -73.8k NOK.

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

Also worth watching: thin equity buffer; headcount (årsverk) changed. All figures are taken from the published annual accounts for AEH BUD AS.

Scorecard

Revenue
758.5k NOK 750.1k NOK
-1.1%
Operating result
+72.7k NOK +100.1k NOK
+37.8%
Net result
+40.5k NOK -103.8k NOK
-356.1%
Equity
30.0k NOK -73.8k NOK
-345.9%
Cash
17.2k NOK 11.4k NOK
-33.6%
Total assets
985.7k NOK 876.2k NOK
-11.1%

What improved

  • ↑

    Operating result improved

    Operating result +72.7k NOK → +100.1k NOK (op. margin 9.6% → 13.3%). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.44m NOK → 2.27m NOK (321% → 303% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 758.5k NOK to 750.1k NOK (-1.1% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 40.5k NOK profit to a loss of 103.8k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 30.0k NOK → -73.8k NOK (equity ratio 3.0% → -8.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 17.2k NOK → 11.4k NOK (-33.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -8.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Headcount (årsverk) changed

    Reported FTEs 0.6 → 1. Reported fact