Org.nr 927 208 784 2022 → 2023 Year-over-year analysis

AIDAS AS: årsregnskap 2023 vs 2022

Grew 115714% on revenue, slipped into loss

approved 2024-06-13; registry 2024-06-17; journal 2024 513073

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for AIDAS AS. Revenue 1 369 NOK → 1.59m NOK (+115713.9%). Net result +45.4k NOK → -154.1k NOK. Equity 28.7k NOK → -125.4k NOK.

On the constructive side: revenue rose. Pressures included: operating result weakened; fell into a net loss; equity eroded.

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

Scorecard

Revenue
1 369 NOK 1.59m NOK
+115713.9%
Operating result
+54.2k NOK -156.1k NOK
-387.9%
Net result
+45.4k NOK -154.1k NOK
-439.3%
Equity
28.7k NOK -125.4k NOK
-536.4%
Cash
237.8k NOK 164.6k NOK
-30.8%
Total assets
389.2k NOK 287.6k NOK
-26.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1 369 NOK to 1.59m NOK (+115713.9% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +54.2k NOK → -156.1k NOK (op. margin 3960.7% → -9.8%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 45.4k NOK profit to a loss of 154.1k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 28.7k NOK → -125.4k NOK (equity ratio 7.4% → -43.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 237.8k NOK → 164.6k NOK (-30.8% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -43.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 1 962 NOK → 1.38m NOK (143% → 87% of revenue). Calculated