Org.nr 921 368 585 2020 → 2021 Year-over-year analysis

ABE CONSULT AS: årsregnskap 2021 vs 2020

Shrank 5% on revenue, stronger earnings

approved 2022-06-30; registry 2022-07-09; journal 2022 652931

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ABE CONSULT AS. Revenue 2.17m NOK → 2.06m NOK (-5.4%). Net result +339.1k NOK → +1.33m NOK. Equity 779.2k NOK → 3.11m NOK.

On the constructive side: net result improved; equity strengthened; cash rose. Pressures included: revenue fell; operating result weakened; payroll up without matching revenue.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for ABE CONSULT AS.

Scorecard

Revenue
2.17m NOK 2.06m NOK
-5.4%
Operating result
+968.8k NOK +905.2k NOK
-6.6%
Net result
+339.1k NOK +1.33m NOK
+292.2%
Equity
779.2k NOK 3.11m NOK
+299.0%
Cash
184.3k NOK 436.1k NOK
+136.6%
Total assets
327.5k NOK 3.73m NOK
+1040.2%

What improved

  • ↑

    Net result improved

    Net result +339.1k NOK → +1.33m NOK (net margin 15.6% → 64.7%). Calculated

  • ↑

    Equity strengthened

    Book equity 779.2k NOK → 3.11m NOK (equity ratio 237.9% → 83.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 184.3k NOK → 436.1k NOK (+136.6% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.64× → 6.65×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.17m NOK to 2.06m NOK (-5.4% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +968.8k NOK → +905.2k NOK (op. margin 44.6% → 44.0%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.02m NOK → 3.96m NOK (47% → 193% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 200.1k NOK → 200 NOK (-99.9% YoY). Calculated