Org.nr 916 543 166 2019 → 2020 Year-over-year analysis

ABANTI AS: årsregnskap 2020 vs 2019

Grew 6% on revenue, weaker earnings

approved 2021-05-09; registry 2021-05-15; journal 2021 289846

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ABANTI AS. Revenue 811.5k NOK → 863.3k NOK (+6.4%). Net result -66.4k NOK → -82.2k NOK. Equity 10.6k NOK → -71.6k NOK.

On the constructive side: revenue rose; cash rose. Pressures included: operating result weakened; net result weakened; equity eroded.

Also worth watching: thin equity buffer; payroll increased; cogs fell. All figures are taken from the published annual accounts for ABANTI AS.

Scorecard

Revenue
811.5k NOK 863.3k NOK
+6.4%
Operating result
-29.2k NOK -62.5k NOK
-113.9%
Net result
-66.4k NOK -82.2k NOK
-23.8%
Equity
10.6k NOK -71.6k NOK
-774.9%
Cash
17.5k NOK 64.7k NOK
+270.6%
Total assets
171.6k NOK 429.9k NOK
+150.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 811.5k NOK to 863.3k NOK (+6.4% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 17.5k NOK → 64.7k NOK (+270.6% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -29.2k NOK → -62.5k NOK (op. margin -3.6% → -7.2%). Calculated

  • ↓

    Net result weakened

    Net result -66.4k NOK → -82.2k NOK (net margin -8.2% → -9.5%). Calculated

  • ↓

    Equity eroded

    Book equity 10.6k NOK → -71.6k NOK (equity ratio 6.2% → -16.6%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -16.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 52.7k NOK → 3.21m NOK (6% → 372% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 431.9k NOK → 412.3k NOK (-4.5% YoY). Calculated