Org.nr 918 785 752 2021 → 2022 Year-over-year analysis

AEON AS: årsregnskap 2022 vs 2021

Grew 71% on revenue, cash halved-plus

approved 2023-06-05; registry 2023-07-10; journal 2023 594083

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AEON AS. Revenue 1.57m NOK → 2.69m NOK (+71.3%). Net result +802.7k NOK → +708.5k NOK. Equity 2.47m NOK → 3.18m NOK.

On the constructive side: revenue rose; equity strengthened. Pressures included: operating result weakened; net result weakened; cash fell.

Also worth watching: payroll increased. All figures are taken from the published annual accounts for AEON AS.

Scorecard

Revenue
1.57m NOK 2.69m NOK
+71.3%
Operating result
+785.2k NOK +351.1k NOK
-55.3%
Net result
+802.7k NOK +708.5k NOK
-11.7%
Equity
2.47m NOK 3.18m NOK
+28.7%
Cash
722.0k NOK 136.8k NOK
-81.0%
Total assets
2.88m NOK 3.75m NOK
+30.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.57m NOK to 2.69m NOK (+71.3% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.47m NOK → 3.18m NOK (equity ratio 85.9% → 84.8%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +785.2k NOK → +351.1k NOK (op. margin 50.0% → 13.0%). Calculated

  • ↓

    Net result weakened

    Net result +802.7k NOK → +708.5k NOK (net margin 51.1% → 26.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 722.0k NOK → 136.8k NOK (-81.0% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.67m NOK → 2.91m NOK (170% → 108% of revenue). Calculated