Org.nr 994 428 152 2021 → 2022 Year-over-year analysis

AKEO AS: årsregnskap 2022 vs 2021

Grew 29% on revenue, weaker earnings, cash halved-plus

approved 2023-06-30; registry 2023-08-15; journal 2023 685506

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AKEO AS. Revenue 17.76m NOK → 22.84m NOK (+28.6%). Net result +6.81m NOK → +1.29m NOK. Equity 8.22m NOK → 1.51m NOK.

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

Also worth watching: sharp cash drawdown; cogs moved; book investments changed. All figures are taken from the published annual accounts for AKEO AS.

Scorecard

Revenue
17.76m NOK 22.84m NOK
+28.6%
Operating result
+740.9k NOK +1.91m NOK
+158.5%
Net result
+6.81m NOK +1.29m NOK
-81.1%
Equity
8.22m NOK 1.51m NOK
-81.7%
Cash
1.53m NOK 456.6k NOK
-70.2%
Total assets
5.58m NOK 9.85m NOK
+76.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 17.76m NOK to 22.84m NOK (+28.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +740.9k NOK → +1.91m NOK (op. margin 4.2% → 8.4%). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +6.81m NOK → +1.29m NOK (net margin 38.3% → 5.6%). Calculated

  • ↓

    Equity eroded

    Book equity 8.22m NOK → 1.51m NOK (equity ratio 147.3% → 15.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.53m NOK → 456.6k NOK (-70.2% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (1.53m NOK → 456.6k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 8.08m NOK → 13.61m NOK (+68.4% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1 999 NOK → 0 NOK. Reported fact