Org.nr 988 731 072 2023 → 2024 Year-over-year analysis

AK-REGNSKAP AS: årsregnskap 2024 vs 2023

Stronger earnings, fresh owner capital

approved 2025-02-20; registry 2025-02-27; journal 2025 317188

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2024 with 2023 for AK-REGNSKAP AS. Revenue 6.62m NOK → 6.80m NOK (+2.7%). Net result +599.3k NOK → +792.6k NOK. Equity 799.3k NOK → 42.0k NOK.

On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: equity eroded.

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

Scorecard

Revenue
6.62m NOK 6.80m NOK
+2.7%
Operating result
+765.1k NOK +987.4k NOK
+29.0%
Net result
+599.3k NOK +792.6k NOK
+32.3%
Equity
799.3k NOK 42.0k NOK
-94.7%
Cash
203.0k NOK 1.80m NOK
+785.5%
Total assets
1.94m NOK 2.61m NOK
+34.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 6.62m NOK to 6.80m NOK (+2.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +765.1k NOK → +987.4k NOK (op. margin 11.6% → 14.5%). Calculated

  • ↑

    Net result improved

    Net result +599.3k NOK → +792.6k NOK (net margin 9.1% → 11.7%). Calculated

  • ↑

    Cash rose

    Bank deposits 203.0k NOK → 1.80m NOK (+785.5% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 200 NOK → 200.0k NOK (+199.8k NOK). Reported fact

What deteriorated

  • ↓

    Equity eroded

    Book equity 799.3k NOK → 42.0k NOK (equity ratio 41.1% → 1.6%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 1.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 4.78m NOK → 5.05m NOK (72% → 74% of revenue). Calculated