Org.nr 910 478 656 2021 → 2022 Year-over-year analysis

AHLSELL NORGE AS: årsregnskap 2022 vs 2021

Grew 17% on revenue

approved 2023-03-21; registry 2023-06-28; journal 2023 515546

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AHLSELL NORGE AS. Revenue 6.00bn NOK → 7.05bn NOK (+17.4%). Net result +200.55m NOK → +220.95m NOK. Equity 1.44bn NOK → 1.41bn NOK.

On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: equity eroded.

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for AHLSELL NORGE AS.

Scorecard

Revenue
6.00bn NOK 7.05bn NOK
+17.4%
Operating result
+254.04m NOK +304.55m NOK
+19.9%
Net result
+200.55m NOK +220.95m NOK
+10.2%
Equity
1.44bn NOK 1.41bn NOK
-2.6%
Cash
30.23m NOK 38.59m NOK
+27.7%
Total assets
3.46bn NOK 3.88bn NOK
+12.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 6.00bn NOK to 7.05bn NOK (+17.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +254.04m NOK → +304.55m NOK (op. margin 4.2% → 4.3%). Calculated

  • ↑

    Net result improved

    Net result +200.55m NOK → +220.95m NOK (net margin 3.3% → 3.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 30.23m NOK → 38.59m NOK (+27.7% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.44bn NOK → 1.41bn NOK (equity ratio 41.7% → 36.2%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 5.79bn NOK → 5.97bn NOK (97% → 85% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 4.16bn NOK → 4.78bn NOK (+14.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1.05bn NOK → 1.14bn NOK. Reported fact