Org.nr 976 006 771 2020 → 2021 Year-over-year analysis

ABILD AS: årsregnskap 2021 vs 2020

Grew 6% on revenue, slipped into loss

approved 2022-05-15; registry 2022-05-19; journal 2022 306923

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ABILD AS. Revenue 1.14m NOK → 1.21m NOK (+6.0%). Net result +401.8k NOK → -13.6k NOK. Equity 8.53m NOK → 8.52m NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for ABILD AS.

Scorecard

Revenue
1.14m NOK 1.21m NOK
+6.0%
Operating result
+34.5k NOK -539.8k NOK
-1663.2%
Net result
+401.8k NOK -13.6k NOK
-103.4%
Equity
8.53m NOK 8.52m NOK
-0.2%
Cash
129.2k NOK 1.51m NOK
+1066.8%
Total assets
21.88m NOK 21.95m NOK
+0.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.14m NOK to 1.21m NOK (+6.0% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 129.2k NOK → 1.51m NOK (+1066.8% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +34.5k NOK → -539.8k NOK (op. margin 3.0% → -44.5%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 401.8k NOK profit to a loss of 13.6k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 8.53m NOK → 8.52m NOK (equity ratio 39.0% → 38.8%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 622.6k NOK → 1.17m NOK (54% → 96% of revenue). Calculated