Org.nr 912 173 275 2020 → 2021 Year-over-year analysis

ADRIATIC + AS: årsregnskap 2021 vs 2020

Grew 13% on revenue, stronger earnings

approved 2022-03-23; registry 2022-03-28; journal 2022 170903

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ADRIATIC + AS. Revenue 5.23m NOK → 5.92m NOK (+13.1%). Net result +423.4k NOK → +835.3k NOK. Equity -2.06m NOK → -1.22m NOK.

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

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

Scorecard

Revenue
5.23m NOK 5.92m NOK
+13.1%
Operating result
+450.6k NOK +838.9k NOK
+86.2%
Net result
+423.4k NOK +835.3k NOK
+97.3%
Equity
-2.06m NOK -1.22m NOK
+40.6%
Cash
5 487 NOK 62.9k NOK
+1045.8%
Total assets
66.8k NOK 96.5k NOK
+44.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.23m NOK to 5.92m NOK (+13.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +450.6k NOK → +838.9k NOK (op. margin 8.6% → 14.2%). Calculated

  • ↑

    Net result improved

    Net result +423.4k NOK → +835.3k NOK (net margin 8.1% → 14.1%). Calculated

  • ↑

    Equity strengthened

    Book equity -2.06m NOK → -1.22m NOK (equity ratio -3082.1% → -1267.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 5 487 NOK → 62.9k NOK (+1045.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.86m NOK → 2.09m NOK (36% → 35% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 1.87m NOK → 1.89m NOK (+1.3% YoY). Calculated