Org.nr 913 632 788 2020 → 2021 Year-over-year analysis

74 ENTERTAINMENT AS: årsregnskap 2021 vs 2020

Slipped into loss, cash halved-plus

approved 2022-09-01; registry 2022-09-08; journal 2022 919443

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for 74 ENTERTAINMENT AS. Revenue 4.49m NOK → 4.69m NOK (+4.5%). Net result +111.6k NOK → -922.7k NOK. Equity 570.1k NOK → -352.7k NOK.

On the constructive side: revenue rose; payroll decreased. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer; cogs moved; book investments changed. All figures are taken from the published annual accounts for 74 ENTERTAINMENT AS.

Scorecard

Revenue
4.49m NOK 4.69m NOK
+4.5%
Operating result
+142.3k NOK -897.8k NOK
-730.9%
Net result
+111.6k NOK -922.7k NOK
-926.7%
Equity
570.1k NOK -352.7k NOK
-161.9%
Cash
219.7k NOK 100.9k NOK
-54.1%
Total assets
5.60m NOK 11.67m NOK
+108.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.49m NOK to 4.69m NOK (+4.5% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.08m NOK → 2.05m NOK (46% → 44% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +142.3k NOK → -897.8k NOK (op. margin 3.2% → -19.1%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 111.6k NOK profit to a loss of 922.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 570.1k NOK → -352.7k NOK (equity ratio 10.2% → -3.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 219.7k NOK → 100.9k NOK (-54.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -3.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 1.37m NOK → 2.55m NOK (+86.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 116.2k NOK → 266.1k NOK. Reported fact