Org.nr 922 885 044 2020 → 2021 Year-over-year analysis

ACTIVE WATER AS: årsregnskap 2021 vs 2020

Weaker earnings

approved 2022-03-07; registry 2022-07-30; journal 2022 818380

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ACTIVE WATER AS. Net result -37.8k NOK → -590.9k NOK. Equity 237.8k NOK → -353.1k NOK.

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

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for ACTIVE WATER AS.

Scorecard

Revenue
n/m 829.3k NOK
—
Operating result
-37.8k NOK -769.3k NOK
-1933.5%
Net result
-37.8k NOK -590.9k NOK
-1463.6%
Equity
237.8k NOK -353.1k NOK
-248.5%
Cash
290 NOK 674.3k NOK
+232413.8%
Total assets
237.3k NOK 5 291 NOK
-97.8%

What improved

  • ↑

    Cash rose

    Bank deposits 290 NOK → 674.3k NOK (+232413.8% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -37.8k NOK → -769.3k NOK. Calculated

  • ↓

    Net result weakened

    Net result -37.8k NOK → -590.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 237.8k NOK → -353.1k NOK (equity ratio 100.2% → -6672.7%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -6672.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 2 669 NOK → 630.9k NOK (+23537.9% YoY). Calculated