Org.nr 995 282 453 2019 → 2020 Year-over-year analysis

ADIK AS: årsregnskap 2020 vs 2019

Grew 100% on revenue, weaker earnings, cash halved-plus

approved 2022-01-19; registry 2022-02-17; journal 2022 117134

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ADIK AS. Revenue -300 NOK → 0 NOK (+100.0%). Net result -2 012 NOK → -2.02m NOK. Equity -1.54m NOK → -3.55m NOK.

On the constructive side: revenue rose; current ratio back above 1×. Pressures included: operating result weakened; net result weakened; equity eroded.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ADIK AS.

Scorecard

Revenue
-300 NOK 0 NOK
+100.0%
Operating result
-35.7k NOK -1.22m NOK
-3321.2%
Net result
-2 012 NOK -2.02m NOK
-100056.4%
Equity
-1.54m NOK -3.55m NOK
-131.0%
Cash
123.9k NOK 33.6k NOK
-72.9%
Total assets
4.75m NOK 3.17m NOK
-33.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from -300 NOK to 0 NOK (+100.0% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio -30.45× → 7.51×. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -35.7k NOK → -1.22m NOK. Calculated

  • ↓

    Net result weakened

    Net result -2 012 NOK → -2.02m NOK. Calculated

  • ↓

    Equity eroded

    Book equity -1.54m NOK → -3.55m NOK (equity ratio -32.4% → -112.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 123.9k NOK → 33.6k NOK (-72.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -112.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 4.47m NOK → 3.14m NOK. Reported fact