Org.nr 992 268 824 2021 → 2022 Year-over-year analysis

AK SKOG AS: årsregnskap 2022 vs 2021

Shrank 24% on revenue, stronger earnings, cash halved-plus

approved 2023-06-30; registry 2023-08-03; journal 2023 698424

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AK SKOG AS. Revenue 3.98m NOK → 3.05m NOK (-23.5%). Net result +22.6k NOK → +54.8k NOK. Equity 128.8k NOK → 183.6k NOK.

On the constructive side: operating result improved; net result improved; equity strengthened. Pressures included: revenue fell; cash fell.

Also worth watching: cogs fell; headcount (årsverk) changed. All figures are taken from the published annual accounts for AK SKOG AS.

Scorecard

Revenue
3.98m NOK 3.05m NOK
-23.5%
Operating result
+60.0k NOK +98.2k NOK
+63.5%
Net result
+22.6k NOK +54.8k NOK
+142.5%
Equity
128.8k NOK 183.6k NOK
+42.5%
Cash
143.8k NOK 61.8k NOK
-57.0%
Total assets
1.09m NOK 894.2k NOK
-17.8%

What improved

  • ↑

    Operating result improved

    Operating result +60.0k NOK → +98.2k NOK (op. margin 1.5% → 3.2%). Calculated

  • ↑

    Net result improved

    Net result +22.6k NOK → +54.8k NOK (net margin 0.6% → 1.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 128.8k NOK → 183.6k NOK (equity ratio 11.8% → 20.5%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.98m NOK to 3.05m NOK (-23.5% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 143.8k NOK → 61.8k NOK (-57.0% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 199.6k NOK → 137.9k NOK (-30.9% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 5 → 4. Reported fact