Org.nr 982 228 220 2021 → 2022 Year-over-year analysis

AIRGENIC AS: årsregnskap 2022 vs 2021

Grew 8% on revenue, returned to profit

approved 2023-06-30; registry 2023-07-10; journal 2023 567154

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AIRGENIC AS. Revenue 5.94m NOK → 6.41m NOK (+7.9%). Net result -45.0k NOK → +90.5k NOK. Equity 3.47m NOK → 3.56m NOK.

On the constructive side: revenue rose; turned profitable; equity strengthened. Pressures included: operating result weakened.

Also worth watching: paid-in equity reduced; cogs moved. All figures are taken from the published annual accounts for AIRGENIC AS.

Scorecard

Revenue
5.94m NOK 6.41m NOK
+7.9%
Operating result
-40.6k NOK -48.3k NOK
-19.0%
Net result
-45.0k NOK +90.5k NOK
+301.0%
Equity
3.47m NOK 3.56m NOK
+2.6%
Cash
1.75m NOK 2.38m NOK
+36.2%
Total assets
4.11m NOK 4.23m NOK
+2.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.94m NOK to 6.41m NOK (+7.9% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 45.0k NOK to a profit of 90.5k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 3.47m NOK → 3.56m NOK (equity ratio 84.5% → 84.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.75m NOK → 2.38m NOK (+36.2% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 3.39m NOK → 3.21m NOK (57% → 50% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -40.6k NOK → -48.3k NOK (op. margin -0.7% → -0.8%). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 18.87m NOK → 3.56m NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 1.72m NOK → 2.26m NOK (+31.3% YoY). Calculated