Org.nr 998 522 390 2022 → 2023 Year-over-year analysis

AKADEMIET UTVEKSLING AS: årsregnskap 2023 vs 2022

Grew 19% on revenue, weaker earnings

approved 2024-06-17; registry 2024-11-04; journal 2024 754972

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for AKADEMIET UTVEKSLING AS. Revenue 13.82m NOK → 16.42m NOK (+18.8%). Net result +958.5k NOK → +346.1k NOK. Equity 488.5k NOK → 1.59m NOK.

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

Also worth watching: payroll increased; cogs moved; headcount (årsverk) changed. All figures are taken from the published annual accounts for AKADEMIET UTVEKSLING AS.

Scorecard

Revenue
13.82m NOK 16.42m NOK
+18.8%
Operating result
+1.39m NOK +1.63m NOK
+17.1%
Net result
+958.5k NOK +346.1k NOK
-63.9%
Equity
488.5k NOK 1.59m NOK
+224.8%
Cash
5.20m NOK 8.90m NOK
+71.3%
Total assets
12.42m NOK 17.85m NOK
+43.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 13.82m NOK to 16.42m NOK (+18.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.39m NOK → +1.63m NOK (op. margin 10.1% → 9.9%). Calculated

  • ↑

    Equity strengthened

    Book equity 488.5k NOK → 1.59m NOK (equity ratio 3.9% → 8.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 5.20m NOK → 8.90m NOK (+71.3% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +958.5k NOK → +346.1k NOK (net margin 6.9% → 2.1%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.06m NOK → 2.69m NOK (15% → 16% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 9.10m NOK → 10.80m NOK (+18.7% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 0 → 3.1. Reported fact