Org.nr 922 601 151 2021 → 2022 Year-over-year analysis

AI SENSE AS: årsregnskap 2022 vs 2021

Shrank 30% on revenue, weaker earnings

approved 2023-07-03; registry 2023-07-15; journal 2023 615639

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AI SENSE AS. Revenue 1.29m NOK → 904.3k NOK (-30.0%). Net result -25.4k NOK → -250.2k NOK. Equity 675.2k NOK → 425.1k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Net tougher year on the published lines.

Scorecard

Revenue
1.29m NOK 904.3k NOK
-30.0%
Operating result
-25.5k NOK -250.1k NOK
-882.0%
Net result
-25.4k NOK -250.2k NOK
-886.1%
Equity
675.2k NOK 425.1k NOK
-37.0%
Cash
615.8k NOK 315.2k NOK
-48.8%
Total assets
809.9k NOK 523.4k NOK
-35.4%

What improved

  • ↑

    Payroll decreased

    Salary cost 1.63m NOK → 582.7k NOK (126% → 64% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.29m NOK to 904.3k NOK (-30.0% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -25.5k NOK → -250.1k NOK (op. margin -2.0% → -27.7%). Calculated

  • ↓

    Net result weakened

    Net result -25.4k NOK → -250.2k NOK (net margin -2.0% → -27.7%). Calculated

  • ↓

    Equity eroded

    Book equity 675.2k NOK → 425.1k NOK (equity ratio 83.4% → 81.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 615.8k NOK → 315.2k NOK (-48.8% YoY). Calculated