Org.nr 989 214 071 2020 → 2021 Year-over-year analysis

ABRI DIALOGUE AS: årsregnskap 2021 vs 2020

Shrank 17% on revenue, stronger earnings

approved 2022-05-09; registry 2022-06-14; journal 2022 423952

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ABRI DIALOGUE AS. Revenue 77.74m NOK → 64.47m NOK (-17.1%). Net result +947.3k NOK → +7.25m NOK. Equity 14.20m NOK → 21.45m NOK.

On the constructive side: net result improved; equity strengthened; cash rose. Pressures included: revenue fell; operating result weakened; cogs moved.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ABRI DIALOGUE AS.

Scorecard

Revenue
77.74m NOK 64.47m NOK
-17.1%
Operating result
+10.47m NOK +9.28m NOK
-11.4%
Net result
+947.3k NOK +7.25m NOK
+665.1%
Equity
14.20m NOK 21.45m NOK
+51.0%
Cash
24.36m NOK 30.23m NOK
+24.1%
Total assets
32.37m NOK 42.16m NOK
+30.2%

What improved

  • ↑

    Net result improved

    Net result +947.3k NOK → +7.25m NOK (net margin 1.2% → 11.2%). Calculated

  • ↑

    Equity strengthened

    Book equity 14.20m NOK → 21.45m NOK (equity ratio 43.9% → 50.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 24.36m NOK → 30.23m NOK (+24.1% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 62.95m NOK → 51.97m NOK (81% → 81% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 77.74m NOK to 64.47m NOK (-17.1% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +10.47m NOK → +9.28m NOK (op. margin 13.5% → 14.4%). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 339.5k NOK → 1.07m NOK (+216.1% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 8 NOK → 2 110 NOK. Reported fact