Org.nr 922 574 561 2020 → 2021 Year-over-year analysis

A-FMCG AS: årsregnskap 2021 vs 2020

Shrank 156% on revenue, weaker earnings, cash halved-plus

approved 2022-06-21; registry 2022-08-18; journal 2022 900342

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for A-FMCG AS. Revenue 195.2k NOK → -108.9k NOK (-155.8%). Net result -55.1k NOK → -253.1k NOK. Equity 130.3k NOK → -122.8k NOK.

Pressures included: revenue fell; operating result weakened; net result weakened.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for A-FMCG AS.

Scorecard

Revenue
195.2k NOK -108.9k NOK
-155.8%
Operating result
-55.0k NOK -253.1k NOK
-359.9%
Net result
-55.1k NOK -253.1k NOK
-359.4%
Equity
130.3k NOK -122.8k NOK
-194.3%
Cash
107.3k NOK 30.2k NOK
-71.9%
Total assets
358.3k NOK 107.0k NOK
-70.1%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 195.2k NOK to -108.9k NOK (-155.8% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -55.0k NOK → -253.1k NOK (op. margin -28.2% → 232.5%). Calculated

  • ↓

    Net result weakened

    Net result -55.1k NOK → -253.1k NOK (net margin -28.2% → 232.5%). Calculated

  • ↓

    Equity eroded

    Book equity 130.3k NOK → -122.8k NOK (equity ratio 36.4% → -114.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 107.3k NOK → 30.2k NOK (-71.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -114.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation