Org.nr 986 171 010 2020 → 2021 Year-over-year analysis

ADDED VALUE IT AS: årsregnskap 2021 vs 2020

Grew 15% on revenue

approved 2022-05-15; registry 2022-06-02; journal 2022 318889

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ADDED VALUE IT AS. Revenue 2.28m NOK → 2.63m NOK (+15.5%). Net result +517.0k NOK → +461.5k NOK. Equity 4.30m NOK → 4.76m NOK.

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

Also worth watching: payroll increased; book investments changed. All figures are taken from the published annual accounts for ADDED VALUE IT AS.

Scorecard

Revenue
2.28m NOK 2.63m NOK
+15.5%
Operating result
+645.1k NOK +583.9k NOK
-9.5%
Net result
+517.0k NOK +461.5k NOK
-10.7%
Equity
4.30m NOK 4.76m NOK
+10.7%
Cash
5.17m NOK 5.67m NOK
+9.7%
Total assets
6.11m NOK 6.49m NOK
+6.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.28m NOK to 2.63m NOK (+15.5% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 4.30m NOK → 4.76m NOK (equity ratio 70.4% → 73.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 5.17m NOK → 5.67m NOK (+9.7% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +645.1k NOK → +583.9k NOK (op. margin 28.3% → 22.2%). Calculated

  • ↓

    Net result weakened

    Net result +517.0k NOK → +461.5k NOK (net margin 22.7% → 17.5%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.43m NOK → 1.84m NOK (63% → 70% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 73.4k NOK → 4 NOK. Reported fact