Org.nr 977 280 117 2019 → 2020 Year-over-year analysis

ACTIUM AS: årsregnskap 2020 vs 2019

Shrank 82% on revenue, stronger earnings, cash halved-plus

approved 2021-05-11; registry 2021-08-30; journal 2021 693970

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ACTIUM AS. Revenue 386.8k NOK → 68.6k NOK (-82.3%). Net result -383.1k NOK → -150.5k NOK. Equity 449.9k NOK → 249.4k NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
386.8k NOK 68.6k NOK
-82.3%
Operating result
-384.4k NOK -160.3k NOK
+58.3%
Net result
-383.1k NOK -150.5k NOK
+60.7%
Equity
449.9k NOK 249.4k NOK
-44.6%
Cash
549.6k NOK 268.0k NOK
-51.2%
Total assets
563.0k NOK 278.8k NOK
-50.5%

What improved

  • ↑

    Operating result improved

    Operating result -384.4k NOK → -160.3k NOK (op. margin -99.4% → -233.6%). Calculated

  • ↑

    Net result improved

    Net result -383.1k NOK → -150.5k NOK (net margin -99.0% → -219.3%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 386.8k NOK to 68.6k NOK (-82.3% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 449.9k NOK → 249.4k NOK (equity ratio 79.9% → 89.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 549.6k NOK → 268.0k NOK (-51.2% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 2 NOK → 53.8k NOK (0% → 78% of revenue). Calculated