Org.nr 921 996 144 2020 → 2021 Year-over-year analysis

A & A SALTE KYLLINGOPPDRETT AS: årsregnskap 2021 vs 2020

Grew 85% on revenue, stronger earnings

approved 2022-07-19; registry 2022-08-03; journal 2022 773070

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for A & A SALTE KYLLINGOPPDRETT AS. Revenue 31.38m NOK → 58.18m NOK (+85.4%). Net result +640.9k NOK → +6.62m NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

Also worth watching: paid-in equity reduced; payroll increased; cogs moved. All figures are taken from the published annual accounts for A & A SALTE KYLLINGOPPDRETT AS.

Scorecard

Revenue
31.38m NOK 58.18m NOK
+85.4%
Operating result
+695.8k NOK +8.40m NOK
+1107.5%
Net result
+640.9k NOK +6.62m NOK
+933.0%
Equity
922.8k NOK n/m
—
Cash
2.95m NOK 3.55m NOK
+20.5%
Total assets
13.40m NOK 28.87m NOK
+115.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 31.38m NOK to 58.18m NOK (+85.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +695.8k NOK → +8.40m NOK (op. margin 2.2% → 14.4%). Calculated

  • ↑

    Net result improved

    Net result +640.9k NOK → +6.62m NOK (net margin 2.0% → 11.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 2.95m NOK → 3.55m NOK (+20.5% YoY). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 489.4k NOK → 500 NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Payroll increased

    Salary cost 2.17m NOK → 4.76m NOK (7% → 8% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 15.99m NOK → 35.80m NOK (+123.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 5 280 NOK → 930.5k NOK. Reported fact

  • ·

    Headcount (årsverk) changed

    Reported FTEs 5 → 10. Reported fact