Org.nr 919 497 653 2019 → 2020 Year-over-year analysis

ADB REGNSKAP AS: årsregnskap 2020 vs 2019

Grew 24% on revenue, stronger earnings, cash halved-plus

approved 2021-03-15; registry 2021-03-18; journal 2021 155385

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ADB REGNSKAP AS. Revenue 5.72m NOK → 7.07m NOK (+23.6%). Net result +55.2k NOK → +242.8k NOK. Equity 1.47m NOK → 1.56m NOK.

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

Also worth watching: payroll increased; cogs fell; book investments changed. All figures are taken from the published annual accounts for ADB REGNSKAP AS.

Scorecard

Revenue
5.72m NOK 7.07m NOK
+23.6%
Operating result
n/m +332.6k NOK
—
Net result
+55.2k NOK +242.8k NOK
+339.9%
Equity
1.47m NOK 1.56m NOK
+6.3%
Cash
825.2k NOK 216.0k NOK
-73.8%
Total assets
2.75m NOK 3.03m NOK
+10.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.72m NOK to 7.07m NOK (+23.6% YoY). Calculated

  • ↑

    Net result improved

    Net result +55.2k NOK → +242.8k NOK (net margin 1.0% → 3.4%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.47m NOK → 1.56m NOK (equity ratio 53.5% → 51.6%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 825.2k NOK → 216.0k NOK (-73.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 4.07m NOK → 4.68m NOK (71% → 66% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 660.5k NOK → 644.2k NOK (-2.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 500 NOK → 278.5k NOK. Reported fact