Org.nr 913 860 063 2021 → 2022 Year-over-year analysis

AH AGENTURER AS: årsregnskap 2022 vs 2021

Grew 94% on revenue, weaker earnings

approved 2023-08-10; registry 2023-08-14; journal 2023 707292

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AH AGENTURER AS. Revenue 2.86m NOK → 5.53m NOK (+93.6%). Net result +690.6k NOK → +217.8k NOK. Equity 550.3k NOK → 2.27m NOK.

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

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for AH AGENTURER AS.

Scorecard

Revenue
2.86m NOK 5.53m NOK
+93.6%
Operating result
+845.6k NOK +609.7k NOK
-27.9%
Net result
+690.6k NOK +217.8k NOK
-68.5%
Equity
550.3k NOK 2.27m NOK
+312.1%
Cash
946.6k NOK 613.6k NOK
-35.2%
Total assets
2.55m NOK 3.55m NOK
+39.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.86m NOK to 5.53m NOK (+93.6% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 550.3k NOK → 2.27m NOK (equity ratio 21.6% → 63.8%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +845.6k NOK → +609.7k NOK (op. margin 29.6% → 11.0%). Calculated

  • ↓

    Net result weakened

    Net result +690.6k NOK → +217.8k NOK (net margin 24.2% → 3.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 946.6k NOK → 613.6k NOK (-35.2% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.40m NOK → 1.46m NOK (49% → 26% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 126.3k NOK → 98.1k NOK (-22.3% YoY). Calculated