Org.nr 996 796 841 2021 → 2022 Year-over-year analysis

AEKO GRUPPEN AS: årsregnskap 2022 vs 2021

Grew 65% on revenue, returned to profit

approved 2023-06-02; registry 2023-06-20; journal 2023 472112

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AEKO GRUPPEN AS. Revenue 1.50m NOK → 2.48m NOK (+65.3%). Net result -115.4k NOK → +4.37m NOK. Equity 67.83m NOK → 64.20m NOK.

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

Also worth watching: payroll increased; cogs fell; book investments changed. All figures are taken from the published annual accounts for AEKO GRUPPEN AS.

Scorecard

Revenue
1.50m NOK 2.48m NOK
+65.3%
Operating result
-4.05m NOK -5.79m NOK
-43.1%
Net result
-115.4k NOK +4.37m NOK
+3882.8%
Equity
67.83m NOK 64.20m NOK
-5.4%
Cash
1.08m NOK 3.58m NOK
+231.7%
Total assets
74.18m NOK 84.58m NOK
+14.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.50m NOK to 2.48m NOK (+65.3% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 115.4k NOK to a profit of 4.37m NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 1.08m NOK → 3.58m NOK (+231.7% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -4.05m NOK → -5.79m NOK (op. margin -269.7% → -233.5%). Calculated

  • ↓

    Equity eroded

    Book equity 67.83m NOK → 64.20m NOK (equity ratio 91.4% → 75.9%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 4.21m NOK → 4.99m NOK (281% → 201% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 83.77m NOK → 50.43m NOK (-39.8% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 68.18m NOK → 1 NOK. Reported fact