Org.nr 999 173 241 2021 → 2022 Year-over-year analysis

AK EIENDOMSSERVICE AS: årsregnskap 2022 vs 2021

Shrank 14% on revenue, returned to profit

approved 2023-05-12; registry 2023-07-04; journal 2023 572413

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AK EIENDOMSSERVICE AS. Revenue 1.70m NOK → 1.46m NOK (-13.8%). Net result -77.2k NOK → +159.1k NOK. Equity 226.6k NOK → 385.7k NOK.

On the constructive side: operating result improved; turned profitable; equity strengthened. Pressures included: revenue fell; payroll up without matching revenue.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for AK EIENDOMSSERVICE AS.

Scorecard

Revenue
1.70m NOK 1.46m NOK
-13.8%
Operating result
-89.7k NOK +214.6k NOK
+339.4%
Net result
-77.2k NOK +159.1k NOK
+306.2%
Equity
226.6k NOK 385.7k NOK
+70.2%
Cash
248.7k NOK 673.7k NOK
+170.8%
Total assets
1.15m NOK 1.23m NOK
+6.9%

What improved

  • ↑

    Operating result improved

    Operating result -89.7k NOK → +214.6k NOK (op. margin -5.3% → 14.7%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 77.2k NOK to a profit of 159.1k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 226.6k NOK → 385.7k NOK (equity ratio 19.6% → 31.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 248.7k NOK → 673.7k NOK (+170.8% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.50× → 1.14×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.70m NOK to 1.46m NOK (-13.8% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 667.3k NOK → 2.77m NOK (39% → 189% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 507.4k NOK → 200.5k NOK (-60.5% YoY). Calculated