Org.nr 924 394 153 2020 → 2021 Year-over-year analysis

A.LILJEBAKK HOLDING AS: årsregnskap 2021 vs 2020

Returned to profit, cash halved-plus

approved 2023-03-01; registry 2023-03-04; journal 2023 316310

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for A.LILJEBAKK HOLDING AS. Net result -193 NOK → +86.0k NOK. Equity 74.2k NOK → 160.2k NOK.

On the constructive side: operating result improved; turned profitable; equity strengthened. Pressures included: cash fell.

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

Scorecard

Revenue
n/m 207.0k NOK
—
Operating result
-200 NOK +192.7k NOK
+96435.0%
Net result
-193 NOK +86.0k NOK
+44661.1%
Equity
74.2k NOK 160.2k NOK
+115.8%
Cash
24.2k NOK 4 261 NOK
-82.4%
Total assets
74.2k NOK 2.62m NOK
+3426.5%

What improved

  • ↑

    Operating result improved

    Operating result -200 NOK → +192.7k NOK. Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 193 NOK to a profit of 86.0k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 74.2k NOK → 160.2k NOK (equity ratio 100.0% → 6.1%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 24.2k NOK → 4 261 NOK (-82.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 6.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 3 NOK → 50.0k NOK. Reported fact