Org.nr 879 438 462 2019 → 2020 Year-over-year analysis

ACTIC NORGE AS: årsregnskap 2020 vs 2019

Shrank 38% on revenue, weaker earnings

approved 2021-08-31; registry 2021-10-20; journal 2021 838208

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ACTIC NORGE AS. Revenue 155.55m NOK → 97.01m NOK (-37.6%). Net result -11.63m NOK → -27.55m NOK. Equity 47.19m NOK → 19.64m NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Net tougher year on the published lines.

Scorecard

Revenue
155.55m NOK 97.01m NOK
-37.6%
Operating result
-8.01m NOK -27.13m NOK
-238.6%
Net result
-11.63m NOK -27.55m NOK
-136.9%
Equity
47.19m NOK 19.64m NOK
-58.4%
Cash
1.53m NOK 1.11m NOK
-27.0%
Total assets
95.11m NOK 80.67m NOK
-15.2%

What improved

  • ↑

    Payroll decreased

    Salary cost 54.36m NOK → 36.13m NOK (35% → 37% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 155.55m NOK to 97.01m NOK (-37.6% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -8.01m NOK → -27.13m NOK (op. margin -5.1% → -28.0%). Calculated

  • ↓

    Net result weakened

    Net result -11.63m NOK → -27.55m NOK (net margin -7.5% → -28.4%). Calculated

  • ↓

    Equity eroded

    Book equity 47.19m NOK → 19.64m NOK (equity ratio 49.6% → 24.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.53m NOK → 1.11m NOK (-27.0% YoY). Calculated