Org.nr 999 144 950 2019 → 2020 Year-over-year analysis

ACTIVE TRANSPORT SERVICE AS: årsregnskap 2020 vs 2019

Grew 8% on revenue, stronger earnings

approved 2021-08-30; registry 2021-09-28; journal 2021 749413

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ACTIVE TRANSPORT SERVICE AS. Revenue 18.16m NOK → 19.59m NOK (+7.8%). Net result +146.1k NOK → +427.7k NOK. Equity 696.3k NOK → 124.0k NOK.

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

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for ACTIVE TRANSPORT SERVICE AS.

Scorecard

Revenue
18.16m NOK 19.59m NOK
+7.8%
Operating result
+225.5k NOK +584.7k NOK
+159.3%
Net result
+146.1k NOK +427.7k NOK
+192.7%
Equity
696.3k NOK 124.0k NOK
-82.2%
Cash
82.7k NOK 2.37m NOK
+2769.6%
Total assets
5.78m NOK 7.19m NOK
+24.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 18.16m NOK to 19.59m NOK (+7.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +225.5k NOK → +584.7k NOK (op. margin 1.2% → 3.0%). Calculated

  • ↑

    Net result improved

    Net result +146.1k NOK → +427.7k NOK (net margin 0.8% → 2.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 82.7k NOK → 2.37m NOK (+2769.6% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 696.3k NOK → 124.0k NOK (equity ratio 12.1% → 1.7%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 1.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 5.54m NOK → 5.52m NOK (-0.3% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 409.3k NOK → 310.3k NOK. Reported fact