Org.nr 912 493 865 2020 → 2021 Year-over-year analysis

A. OLUFSEN SHIP & OFFSHORE AS: årsregnskap 2021 vs 2020

Grew 6% on revenue, returned to profit

approved 2022-07-28; registry 2022-08-18; journal 2022 884969

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for A. OLUFSEN SHIP & OFFSHORE AS. Revenue 46.79m NOK → 49.68m NOK (+6.2%). Net result -3.63m NOK → +1.90m NOK. Equity 3.28m NOK → 5.18m NOK.

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

Also worth watching: cogs moved. All figures are taken from the published annual accounts for A. OLUFSEN SHIP & OFFSHORE AS.

Scorecard

Revenue
46.79m NOK 49.68m NOK
+6.2%
Operating result
-3.58m NOK +1.98m NOK
+155.4%
Net result
-3.63m NOK +1.90m NOK
+152.3%
Equity
3.28m NOK 5.18m NOK
+57.9%
Cash
2.36m NOK 1.96m NOK
-16.9%
Total assets
17.47m NOK 14.21m NOK
-18.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 46.79m NOK to 49.68m NOK (+6.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -3.58m NOK → +1.98m NOK (op. margin -7.6% → 4.0%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 3.63m NOK to a profit of 1.90m NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 3.28m NOK → 5.18m NOK (equity ratio 18.8% → 36.4%). Calculated

  • ↑

    Payroll decreased

    Salary cost 28.48m NOK → 24.08m NOK (61% → 48% of revenue). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 2.36m NOK → 1.96m NOK (-16.9% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 13.12m NOK → 14.87m NOK (+13.3% YoY). Calculated