Org.nr 923 257 101 2022 → 2023 Year-over-year analysis

AHL DISTRIBUSJON AS: årsregnskap 2023 vs 2022

Grew 53% on revenue, returned to profit, cash halved-plus

approved 2024-06-28; registry 2024-07-30; journal 2024 687762

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for AHL DISTRIBUSJON AS. Revenue 19.82m NOK → 30.28m NOK (+52.8%). Net result -181.3k NOK → +368.5k NOK. Equity 686.3k NOK → 340.3k NOK.

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

Also worth watching: thin equity buffer; payroll increased; cogs fell. All figures are taken from the published annual accounts for AHL DISTRIBUSJON AS.

Scorecard

Revenue
19.82m NOK 30.28m NOK
+52.8%
Operating result
-205.6k NOK +431.6k NOK
+310.0%
Net result
-181.3k NOK +368.5k NOK
+303.2%
Equity
686.3k NOK 340.3k NOK
-50.4%
Cash
647.2k NOK 150.1k NOK
-76.8%
Total assets
4.94m NOK 7.08m NOK
+43.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 19.82m NOK to 30.28m NOK (+52.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -205.6k NOK → +431.6k NOK (op. margin -1.0% → 1.4%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 181.3k NOK to a profit of 368.5k NOK. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 394.4k NOK → 894.4k NOK (+500.0k NOK). Reported fact

What deteriorated

  • ↓

    Equity eroded

    Book equity 686.3k NOK → 340.3k NOK (equity ratio 13.9% → 4.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 647.2k NOK → 150.1k NOK (-76.8% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 9.78m NOK → 13.99m NOK (49% → 46% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 504.7k NOK → 444.0k NOK (-12.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 145.6k NOK → 76.5k NOK. Reported fact