Org.nr 963 695 802 2020 → 2021 Year-over-year analysis

ABC SOLUTIONS HOLDING AS: årsregnskap 2021 vs 2020

Shrank 6% on revenue, stronger earnings

approved 2022-05-02; registry 2022-05-28; journal 2022 276716

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ABC SOLUTIONS HOLDING AS. Revenue 2.05m NOK → 1.94m NOK (-5.5%). Net result +1.98m NOK → +3.96m NOK. Equity 4.36m NOK → 4.31m NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ABC SOLUTIONS HOLDING AS.

Scorecard

Revenue
2.05m NOK 1.94m NOK
-5.5%
Operating result
-373.9k NOK -527.5k NOK
-41.1%
Net result
+1.98m NOK +3.96m NOK
+99.8%
Equity
4.36m NOK 4.31m NOK
-1.0%
Cash
1.18m NOK 988.6k NOK
-16.0%
Total assets
5.71m NOK 5.55m NOK
-2.7%

What improved

  • ↑

    Net result improved

    Net result +1.98m NOK → +3.96m NOK (net margin 96.6% → 204.3%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.05m NOK to 1.94m NOK (-5.5% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -373.9k NOK → -527.5k NOK (op. margin -18.2% → -27.2%). Calculated

  • ↓

    Equity eroded

    Book equity 4.36m NOK → 4.31m NOK (equity ratio 76.3% → 77.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.18m NOK → 988.6k NOK (-16.0% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.99m NOK → 2.00m NOK (97% → 104% of revenue). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 1.23m NOK → 4.36m NOK. Reported fact