Org.nr 919 742 356 2020 → 2021 Year-over-year analysis

3B-FIBREGLASS NORWAY AS: årsregnskap 2021 vs 2020

Shrank 100% on revenue, stronger earnings

approved 2022-06-27; registry 2022-07-13; journal 2022 634911

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for 3B-FIBREGLASS NORWAY AS. Revenue 479.67m NOK → 513.5k NOK (-99.9%). Net result -40.61m NOK → -3.44m NOK. Equity 13.20m NOK → 13.20m NOK.

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

Also worth watching: thin equity buffer; paid-in equity reduced. All figures are taken from the published annual accounts for 3B-FIBREGLASS NORWAY AS.

Scorecard

Revenue
479.67m NOK 513.5k NOK
-99.9%
Operating result
-42.51m NOK -3.61m NOK
+91.5%
Net result
-40.61m NOK -3.44m NOK
+91.5%
Equity
13.20m NOK 13.20m NOK
-0.0%
Cash
6.18m NOK 5.67m NOK
-8.3%
Total assets
588.9k NOK 522.20m NOK
+88571.6%

What improved

  • ↑

    Operating result improved

    Operating result -42.51m NOK → -3.61m NOK (op. margin -8.9% → -702.2%). Calculated

  • ↑

    Net result improved

    Net result -40.61m NOK → -3.44m NOK (net margin -8.5% → -669.1%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 479.67m NOK to 513.5k NOK (-99.9% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 13.20m NOK → 13.20m NOK (equity ratio 2242.0% → 2.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 6.18m NOK → 5.67m NOK (-8.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 2.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Paid-in equity reduced

    Paid-in equity fell 216.59m NOK → 13.22m NOK — check capital reduction, conversion, or reclassification. Interpretation