Org.nr 820 430 522 2020 → 2021 Year-over-year analysis

ADMIR BETONG MUR OG FLIS AS: årsregnskap 2021 vs 2020

Grew 26% on revenue, returned to profit

approved 2022-07-27; registry 2022-07-30; journal 2022 824940

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ADMIR BETONG MUR OG FLIS AS. Revenue 5.21m NOK → 6.57m NOK (+26.1%). Net result -168.2k NOK → +163.0k NOK. Equity 253.8k NOK → 416.8k NOK.

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

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for ADMIR BETONG MUR OG FLIS AS.

Scorecard

Revenue
5.21m NOK 6.57m NOK
+26.1%
Operating result
-190.3k NOK +255.8k NOK
+234.4%
Net result
-168.2k NOK +163.0k NOK
+196.9%
Equity
253.8k NOK 416.8k NOK
+64.2%
Cash
78.0k NOK 105.3k NOK
+35.0%
Total assets
1.01m NOK 1.95m NOK
+92.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.21m NOK to 6.57m NOK (+26.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -190.3k NOK → +255.8k NOK (op. margin -3.7% → 3.9%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 168.2k NOK to a profit of 163.0k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 253.8k NOK → 416.8k NOK (equity ratio 25.0% → 21.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 78.0k NOK → 105.3k NOK (+35.0% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.25m NOK → 2.44m NOK (43% → 37% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 2.16m NOK → 2.80m NOK (+29.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 65.0k NOK → 31.7k NOK. Reported fact