Org.nr 916 207 395 2020 → 2021 Year-over-year analysis

ABRAZO AS: årsregnskap 2021 vs 2020

Grew 3526% on revenue, stronger earnings

approved 2022-03-12; registry 2022-03-31; journal 2022 176169

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ABRAZO AS. Revenue 82.7k NOK → 3.00m NOK (+3526.2%). Net result +73.9k NOK → +2.96m NOK. Equity 252.0k NOK → 208.8k NOK.

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

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ABRAZO AS.

Scorecard

Revenue
82.7k NOK 3.00m NOK
+3526.2%
Operating result
+67.3k NOK +2.97m NOK
+4315.5%
Net result
+73.9k NOK +2.96m NOK
+3902.4%
Equity
252.0k NOK 208.8k NOK
-17.1%
Cash
84.2k NOK 3.09m NOK
+3566.0%
Total assets
1.88m NOK 4.88m NOK
+159.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 82.7k NOK to 3.00m NOK (+3526.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +67.3k NOK → +2.97m NOK (op. margin 81.4% → 99.1%). Calculated

  • ↑

    Net result improved

    Net result +73.9k NOK → +2.96m NOK (net margin 89.3% → 98.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 84.2k NOK → 3.09m NOK (+3566.0% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 252.0k NOK → 208.8k NOK (equity ratio 13.4% → 4.3%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 1.47m NOK → 1.75m NOK. Reported fact