Org.nr 889 322 802 2021 → 2022 Year-over-year analysis

AKER HJORTAAS DIALOG AS: årsregnskap 2022 vs 2021

Returned to profit, fresh owner capital

registry 2023-07-31; journal 2023 667733

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AKER HJORTAAS DIALOG AS. Revenue 29.2k NOK → 28.6k NOK (-2.0%). Net result -2 221 NOK → +22.8k NOK. Equity -528.8k NOK → -505.9k NOK.

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

Net constructive year on the published lines.

Scorecard

Revenue
29.2k NOK 28.6k NOK
-2.0%
Operating result
-2 221 NOK +22.8k NOK
+1128.1%
Net result
-2 221 NOK +22.8k NOK
+1128.3%
Equity
-528.8k NOK -505.9k NOK
+4.3%
Cash
7 692 NOK 12.2k NOK
+59.0%
Total assets
37.7k NOK 44.1k NOK
+17.0%

What improved

  • ↑

    Operating result improved

    Operating result -2 221 NOK → +22.8k NOK (op. margin -7.6% → 79.8%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 2 221 NOK to a profit of 22.8k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity -528.8k NOK → -505.9k NOK (equity ratio -1402.8% → -1146.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 7 692 NOK → 12.2k NOK (+59.0% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose -528.8k NOK → -505.9k NOK (+22.8k NOK). Reported fact

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 29.2k NOK to 28.6k NOK (-2.0% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 0 NOK → 22.2k NOK (0% → 78% of revenue). Calculated