Org.nr 896 357 522 2020 → 2021 Year-over-year analysis

ABS-MASKIN AS: årsregnskap 2021 vs 2020

Grew 11% on revenue, weaker earnings

approved 2022-02-28; registry 2022-05-07; journal 2022 212096

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ABS-MASKIN AS. Revenue 49.87m NOK → 55.49m NOK (+11.3%). Net result +513.1k NOK → +107.0k NOK. Equity 8.15m NOK → 10.25m NOK.

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

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for ABS-MASKIN AS.

Scorecard

Revenue
49.87m NOK 55.49m NOK
+11.3%
Operating result
+123.1k NOK +791.1k NOK
+542.5%
Net result
+513.1k NOK +107.0k NOK
-79.1%
Equity
8.15m NOK 10.25m NOK
+25.9%
Cash
12.18m NOK 6.71m NOK
-44.9%
Total assets
30.63m NOK 24.30m NOK
-20.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 49.87m NOK to 55.49m NOK (+11.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +123.1k NOK → +791.1k NOK (op. margin 0.2% → 1.4%). Calculated

  • ↑

    Equity strengthened

    Book equity 8.15m NOK → 10.25m NOK (equity ratio 26.6% → 42.2%). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +513.1k NOK → +107.0k NOK (net margin 1.0% → 0.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 12.18m NOK → 6.71m NOK (-44.9% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 8.50m NOK → 8.88m NOK (17% → 16% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 37.34m NOK → 40.02m NOK (+7.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 720.4k NOK → 492.0k NOK. Reported fact