Org.nr 918 345 418 2019 → 2020 Year-over-year analysis

3KON AS: årsregnskap 2020 vs 2019

Grew 28% on revenue, stronger earnings

approved 2021-04-26; registry 2021-05-19; journal 2021 233715

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for 3KON AS. Revenue 1.23m NOK → 1.57m NOK (+27.7%). Net result +50.4k NOK → +928.4k NOK. Equity 183.2k NOK → 111.7k NOK.

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

Net constructive year on the published lines.

Scorecard

Revenue
1.23m NOK 1.57m NOK
+27.7%
Operating result
+80.7k NOK +524.4k NOK
+550.1%
Net result
+50.4k NOK +928.4k NOK
+1743.1%
Equity
183.2k NOK 111.7k NOK
-39.1%
Cash
299.0k NOK 347.4k NOK
+16.2%
Total assets
454.6k NOK 466.6k NOK
+2.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.23m NOK to 1.57m NOK (+27.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +80.7k NOK → +524.4k NOK (op. margin 6.6% → 33.4%). Calculated

  • ↑

    Net result improved

    Net result +50.4k NOK → +928.4k NOK (net margin 4.1% → 59.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 299.0k NOK → 347.4k NOK (+16.2% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.86m NOK → 783.3k NOK (233% → 50% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 183.2k NOK → 111.7k NOK (equity ratio 40.3% → 23.9%). Calculated