Org.nr 913 990 315 2019 → 2020 Year-over-year analysis

ADRIAN MALERSERVICE AS: årsregnskap 2020 vs 2019

Grew 12% on revenue, stronger earnings

approved 2021-03-08; registry 2021-08-03; journal 2021 570584

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for ADRIAN MALERSERVICE AS. Revenue 7.51m NOK → 8.42m NOK (+12.1%). Net result +598.7k NOK → +801.1k NOK. Equity 929.5k NOK → 30.2k NOK.

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

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

Scorecard

Revenue
7.51m NOK 8.42m NOK
+12.1%
Operating result
+764.2k NOK +25.4k NOK
-96.7%
Net result
+598.7k NOK +801.1k NOK
+33.8%
Equity
929.5k NOK 30.2k NOK
-96.8%
Cash
1.80m NOK 1.50m NOK
-16.3%
Total assets
2.85m NOK 3.09m NOK
+8.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.51m NOK to 8.42m NOK (+12.1% YoY). Calculated

  • ↑

    Net result improved

    Net result +598.7k NOK → +801.1k NOK (net margin 8.0% → 9.5%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +764.2k NOK → +25.4k NOK (op. margin 10.2% → 0.3%). Calculated

  • ↓

    Equity eroded

    Book equity 929.5k NOK → 30.2k NOK (equity ratio 32.6% → 1.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.80m NOK → 1.50m NOK (-16.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 1.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 602.4k NOK → 290.3k NOK (-51.8% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 200.2k NOK → 50.1k NOK. Reported fact