Org.nr 913 942 914 2019 → 2020 Year-over-year analysis

1KRM AS: årsregnskap 2020 vs 2019

Weaker earnings

approved 2020-12-31; registry 2021-07-15; journal 2021 495265

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for 1KRM AS. Revenue 5.36m NOK → 5.48m NOK (+2.2%). Net result +699.6k NOK → +301.5k NOK. Equity 2.39m NOK → 2.70m NOK.

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

Also worth watching: cogs moved; book investments changed. All figures are taken from the published annual accounts for 1KRM AS.

Scorecard

Revenue
5.36m NOK 5.48m NOK
+2.2%
Operating result
+899.0k NOK +392.8k NOK
-56.3%
Net result
+699.6k NOK +301.5k NOK
-56.9%
Equity
2.39m NOK 2.70m NOK
+12.6%
Cash
500.5k NOK 682.2k NOK
+36.3%
Total assets
2.90m NOK 3.02m NOK
+4.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.36m NOK to 5.48m NOK (+2.2% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.39m NOK → 2.70m NOK (equity ratio 82.6% → 89.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 500.5k NOK → 682.2k NOK (+36.3% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.09× → 3.08×. Calculated

  • ↑

    Payroll decreased

    Salary cost 3.43m NOK → 2 NOK (64% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +899.0k NOK → +392.8k NOK (op. margin 16.8% → 7.2%). Calculated

  • ↓

    Net result weakened

    Net result +699.6k NOK → +301.5k NOK (net margin 13.0% → 5.5%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 3.18m NOK → 3.37m NOK (+6.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1.19m NOK → 1.09m NOK. Reported fact