AHOY NORGE AS: årsregnskap 2022 vs 2021
Grew 257357% on revenue, fresh owner capital
approved 2023-06-27; registry 2023-07-13; journal 2023 579585
Summary
What changed
Comparing Årsregnskap 2022 with 2021 for AHOY NORGE AS. Revenue 6 693 NOK → 17.23m NOK (+257356.8%). Net result -12.82m NOK → -11.73m NOK. Equity -3.93m NOK → 4.23m NOK.
On the constructive side: revenue rose; net result improved; equity strengthened. Pressures included: operating result weakened; current ratio dropped below 1×.
Also worth watching: payroll increased; cogs moved; headcount (årsverk) changed. All figures are taken from the published annual accounts for AHOY NORGE AS.
At a glance
Scorecard
What improved
-
↑
Revenue rose
Operating income / revenue moved from 6 693 NOK to 17.23m NOK (+257356.8% YoY). Calculated
-
↑
Net result improved
Net result -12.82m NOK → -11.73m NOK (net margin -191617.8% → -68.1%). Calculated
-
↑
Equity strengthened
Book equity -3.93m NOK → 4.23m NOK (equity ratio -87.2% → 47.7%). Calculated
-
↑
Cash rose
Bank deposits 593.8k NOK → 888.2k NOK (+49.6% YoY). Calculated
-
↑
Owners injected capital
Paid-in equity rose 8 891 NOK → 28.79m NOK (+28.78m NOK). Reported fact
What deteriorated
-
↓
Operating result weakened
Operating result -12.8k NOK → -10.63m NOK (op. margin -190.6% → -61.7%). Calculated
-
↓
Current ratio dropped below 1×
Current ratio 211.82× → 0.95× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated
Things to notice
-
·
Payroll increased
Salary cost 1 957 NOK → 2.72m NOK (29% → 16% of revenue). Calculated
-
·
COGS moved
COGS / varekostnad 5 408 NOK → 13.31m NOK (+245975.2% YoY). Calculated
-
·
Headcount (årsverk) changed
Reported FTEs 3 → 0. Reported fact