Org.nr 922 061 084 2020 → 2021 Year-over-year analysis

ACAST STORIES AS: årsregnskap 2021 vs 2020

Grew 197% on revenue, weaker earnings

approved 2022-07-28; registry 2022-09-05; journal 2022 914770

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ACAST STORIES AS. Revenue 9.15m NOK → 27.22m NOK (+197.4%). Net result +5.23m NOK → +729.6k NOK. Equity 5.34m NOK → 1.08m NOK.

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

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for ACAST STORIES AS.

Scorecard

Revenue
9.15m NOK 27.22m NOK
+197.4%
Operating result
+306.1k NOK +943.8k NOK
+208.3%
Net result
+5.23m NOK +729.6k NOK
-86.0%
Equity
5.34m NOK 1.08m NOK
-79.7%
Cash
2.85m NOK 6.84m NOK
+139.8%
Total assets
750.1k NOK 10.16m NOK
+1254.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 9.15m NOK to 27.22m NOK (+197.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +306.1k NOK → +943.8k NOK (op. margin 3.3% → 3.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 2.85m NOK → 6.84m NOK (+139.8% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +5.23m NOK → +729.6k NOK (net margin 57.1% → 2.7%). Calculated

  • ↓

    Equity eroded

    Book equity 5.34m NOK → 1.08m NOK (equity ratio 712.3% → 10.7%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2 NOK → 5.22m NOK (0% → 19% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 141.0k NOK → 134.0k NOK (-5.0% YoY). Calculated