Org.nr 925 573 698 2020 → 2021 Year-over-year analysis

ADVOKATFIRMA M LEGAL AS: årsregnskap 2021 vs 2020

Grew 59299% on revenue, stronger earnings

approved 2022-04-11; registry 2022-04-23; journal 2022 217133

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ADVOKATFIRMA M LEGAL AS. Revenue 7 064 NOK → 4.20m NOK (+59299.2%). Net result +1 977 NOK → +2.60m NOK. Equity 4.11m NOK → 104.9k NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for ADVOKATFIRMA M LEGAL AS.

Scorecard

Revenue
7 064 NOK 4.20m NOK
+59299.2%
Operating result
+2 557 NOK +760.8k NOK
+29653.0%
Net result
+1 977 NOK +2.60m NOK
+131295.8%
Equity
4.11m NOK 104.9k NOK
-97.4%
Cash
2 554 NOK 831.5k NOK
+32457.5%
Total assets
4.41m NOK 1.87m NOK
-57.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7 064 NOK to 4.20m NOK (+59299.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +2 557 NOK → +760.8k NOK (op. margin 36.2% → 18.1%). Calculated

  • ↑

    Net result improved

    Net result +1 977 NOK → +2.60m NOK (net margin 28.0% → 61.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 2 554 NOK → 831.5k NOK (+32457.5% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 4.11m NOK → 104.9k NOK (equity ratio 93.2% → 5.6%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 5.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2 708 NOK → 2.80m NOK (38% → 67% of revenue). Calculated