Org.nr 984 603 746 2019 → 2020 Year-over-year analysis

ADELSMANN AS: årsregnskap 2020 vs 2019

Grew 18% on revenue, weaker earnings

approved 2021-08-02; registry 2021-08-12; journal 2021 609120

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ADELSMANN AS. Revenue 7.32m NOK → 8.63m NOK (+17.9%). Net result +140.5k NOK → +60.9k NOK. Equity 1.92m NOK → 1.98m NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for ADELSMANN AS.

Scorecard

Revenue
7.32m NOK 8.63m NOK
+17.9%
Operating result
+197.3k NOK +123.4k NOK
-37.4%
Net result
+140.5k NOK +60.9k NOK
-56.7%
Equity
1.92m NOK 1.98m NOK
+3.2%
Cash
730.3k NOK 717.3k NOK
-1.8%
Total assets
3.20m NOK n/m
—

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.32m NOK to 8.63m NOK (+17.9% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.92m NOK → 1.98m NOK. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +197.3k NOK → +123.4k NOK (op. margin 2.7% → 1.4%). Calculated

  • ↓

    Net result weakened

    Net result +140.5k NOK → +60.9k NOK (net margin 1.9% → 0.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 730.3k NOK → 717.3k NOK (-1.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.01m NOK → 2.40m NOK (28% → 28% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 3.54m NOK → 4.14m NOK (+17.2% YoY). Calculated