Org.nr 913 640 888 2021 → 2022 Year-over-year analysis

AJAIB INVEST AS: årsregnskap 2022 vs 2021

Grew 30% on revenue, returned to profit, cash halved-plus

approved 2024-04-15; registry 2024-04-17; journal 2024 361811

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AJAIB INVEST AS. Revenue 9.55m NOK → 12.39m NOK (+29.8%). Net result -9 100 NOK → +5.18m NOK. Equity 218.9k NOK → -203.7k NOK.

On the constructive side: revenue rose; operating result improved; turned profitable. Pressures included: equity eroded; cash fell; current ratio dropped below 1×.

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for AJAIB INVEST AS.

Scorecard

Revenue
9.55m NOK 12.39m NOK
+29.8%
Operating result
-3 721 NOK +299.6k NOK
+8152.2%
Net result
-9 100 NOK +5.18m NOK
+56994.1%
Equity
218.9k NOK -203.7k NOK
-193.0%
Cash
925.0k NOK 61.2k NOK
-93.4%
Total assets
1.81m NOK 1.90m NOK
+5.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 9.55m NOK to 12.39m NOK (+29.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -3 721 NOK → +299.6k NOK (op. margin -0.0% → 2.4%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 9 100 NOK to a profit of 5.18m NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 218.9k NOK → -203.7k NOK (equity ratio 12.1% → -10.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 925.0k NOK → 61.2k NOK (-93.4% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.12× → 0.93× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -10.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 4.19m NOK → 4.90m NOK (+16.9% YoY). Calculated