Org.nr 919 497 653 2020 → 2021 Year-over-year analysis

ADB REGNSKAP AS: årsregnskap 2021 vs 2020

Grew 7% on revenue

approved 2022-03-14; registry 2022-03-21; journal 2022 153137

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ADB REGNSKAP AS. Revenue 7.07m NOK → 7.54m NOK (+6.6%). Net result +242.8k NOK → +273.9k NOK. Equity 1.56m NOK → 1.69m NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

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

Scorecard

Revenue
7.07m NOK 7.54m NOK
+6.6%
Operating result
+332.6k NOK +586.4k NOK
+76.3%
Net result
+242.8k NOK +273.9k NOK
+12.8%
Equity
1.56m NOK 1.69m NOK
+7.9%
Cash
216.0k NOK 1.32m NOK
+509.1%
Total assets
3.03m NOK 3.27m NOK
+7.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.07m NOK to 7.54m NOK (+6.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +332.6k NOK → +586.4k NOK (op. margin 4.7% → 7.8%). Calculated

  • ↑

    Net result improved

    Net result +242.8k NOK → +273.9k NOK (net margin 3.4% → 3.6%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.56m NOK → 1.69m NOK (equity ratio 51.6% → 51.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 216.0k NOK → 1.32m NOK (+509.1% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 4.68m NOK → 4.89m NOK (66% → 65% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 644.2k NOK → 740.1k NOK (+14.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 278.5k NOK → 99.3k NOK. Reported fact