Org.nr 990 574 693 2020 → 2021 Year-over-year analysis

ACADEMIC WORK NORWAY AS: årsregnskap 2021 vs 2020

Grew 17% on revenue, stronger earnings

approved 2022-06-30; registry 2022-08-02; journal 2022 868848

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ACADEMIC WORK NORWAY AS. Revenue 254.32m NOK → 296.50m NOK (+16.6%). Net result +11.22m NOK → +21.10m NOK. Equity 21.90m NOK → 25.00m NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

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

Scorecard

Revenue
254.32m NOK 296.50m NOK
+16.6%
Operating result
+14.34m NOK +26.97m NOK
+88.1%
Net result
+11.22m NOK +21.10m NOK
+88.1%
Equity
21.90m NOK 25.00m NOK
+14.2%
Cash
6.93m NOK 7.91m NOK
+14.1%
Total assets
96.52m NOK 112.35m NOK
+16.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 254.32m NOK to 296.50m NOK (+16.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +14.34m NOK → +26.97m NOK (op. margin 5.6% → 9.1%). Calculated

  • ↑

    Net result improved

    Net result +11.22m NOK → +21.10m NOK (net margin 4.4% → 7.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 21.90m NOK → 25.00m NOK (equity ratio 22.7% → 22.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 6.93m NOK → 7.91m NOK (+14.1% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.15bn NOK → 3.17bn NOK (1237% → 1071% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 53.28m NOK → 84.54m NOK (+58.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 479.7k NOK → 412.6k NOK. Reported fact