Org.nr 914 305 195 2021 → 2022 Year-over-year analysis

AIR CARGO LOGISTICS AS: årsregnskap 2022 vs 2021

Grew 43% on revenue, stronger earnings

approved 2023-05-24; registry 2023-06-29; journal 2023 522703

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AIR CARGO LOGISTICS AS. Revenue 950.76m NOK → 1.36bn NOK (+42.7%). Net result +10.92m NOK → +14.48m NOK. Equity 11.34m NOK → 11.78m NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

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

Scorecard

Revenue
950.76m NOK 1.36bn NOK
+42.7%
Operating result
+15.23m NOK +18.73m NOK
+23.0%
Net result
+10.92m NOK +14.48m NOK
+32.6%
Equity
11.34m NOK 11.78m NOK
+3.9%
Cash
24.10m NOK 25.12m NOK
+4.2%
Total assets
145.25m NOK 203.07m NOK
+39.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 950.76m NOK to 1.36bn NOK (+42.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +15.23m NOK → +18.73m NOK (op. margin 1.6% → 1.4%). Calculated

  • ↑

    Net result improved

    Net result +10.92m NOK → +14.48m NOK (net margin 1.1% → 1.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 11.34m NOK → 11.78m NOK (equity ratio 7.8% → 5.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 24.10m NOK → 25.12m NOK (+4.2% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 5.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 20.48m NOK → 23.55m NOK (2% → 2% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 8.91bn NOK → 1.30bn NOK (-85.4% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 31 → 28. Reported fact