Org.nr 912 330 486 2020 → 2021 Year-over-year analysis

A COMPANY AS: årsregnskap 2021 vs 2020

Weaker earnings

approved 2022-06-30; registry 2022-08-01; journal 2022 835279

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for A COMPANY AS. Revenue 0 NOK → 9 512 NOK. Net result -18.8k NOK → -40.3k NOK. Equity -30.1k NOK → -70.3k NOK.

On the constructive side: revenue rose; cash rose; current ratio back above 1×. Pressures included: operating result weakened; net result weakened; equity eroded.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for A COMPANY AS.

Scorecard

Revenue
0 NOK 9 512 NOK
—
Operating result
-18.9k NOK -40.1k NOK
-112.6%
Net result
-18.8k NOK -40.3k NOK
-114.6%
Equity
-30.1k NOK -70.3k NOK
-133.9%
Cash
39.1k NOK 59.0k NOK
+51.1%
Total assets
-22.3k NOK 282.8k NOK
+1368.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 0 NOK to 9 512 NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 39.1k NOK → 59.0k NOK (+51.1% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio -8.34× → 11.78×. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -18.9k NOK → -40.1k NOK. Calculated

  • ↓

    Net result weakened

    Net result -18.8k NOK → -40.3k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -30.1k NOK → -70.3k NOK (equity ratio 134.8% → -24.9%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -24.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 15.0k NOK → 190.4k NOK. Reported fact