Org.nr 991 937 099 2020 → 2021 Year-over-year analysis

1+1 REGNSKAP AS: årsregnskap 2021 vs 2020

Weaker earnings

registry 2022-06-11; journal 2022 386049

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for 1+1 REGNSKAP AS. Revenue 5.18m NOK → 5.36m NOK (+3.4%). Net result +438.4k NOK → +275.4k NOK. Equity 422.7k NOK → 494.1k NOK.

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

Also worth watching: payroll increased; book investments changed. All figures are taken from the published annual accounts for 1+1 REGNSKAP AS.

Scorecard

Revenue
5.18m NOK 5.36m NOK
+3.4%
Operating result
+588.6k NOK +351.3k NOK
-40.3%
Net result
+438.4k NOK +275.4k NOK
-37.2%
Equity
422.7k NOK 494.1k NOK
+16.9%
Cash
462.4k NOK 497.8k NOK
+7.7%
Total assets
1.35m NOK 1.45m NOK
+7.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.18m NOK to 5.36m NOK (+3.4% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 422.7k NOK → 494.1k NOK (equity ratio 31.3% → 34.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 462.4k NOK → 497.8k NOK (+7.7% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +588.6k NOK → +351.3k NOK (op. margin 11.4% → 6.6%). Calculated

  • ↓

    Net result weakened

    Net result +438.4k NOK → +275.4k NOK (net margin 8.5% → 5.1%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.14m NOK → 3.40m NOK (61% → 63% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 111.6k NOK → 234.3k NOK. Reported fact