Org.nr 970 963 286 2020 → 2021 Year-over-year analysis

ADVOKATFIRMAET DENNIS R BRORSTRØM AS: årsregnskap 2021 vs 2020

Weaker earnings

approved 2022-03-15; registry 2022-03-21; journal 2022 156877

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ADVOKATFIRMAET DENNIS R BRORSTRØM AS. Revenue 2.41m NOK → 2.50m NOK (+3.9%). Net result +973.8k NOK → +22.0k NOK. Equity 13.95m NOK → 1.17m NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ADVOKATFIRMAET DENNIS R BRORSTRØM AS.

Scorecard

Revenue
2.41m NOK 2.50m NOK
+3.9%
Operating result
+1.23m NOK +1.32m NOK
+6.7%
Net result
+973.8k NOK +22.0k NOK
-97.7%
Equity
13.95m NOK 1.17m NOK
-91.6%
Cash
1.14m NOK 1.27m NOK
+11.2%
Total assets
3.18m NOK 3.19m NOK
+0.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.41m NOK to 2.50m NOK (+3.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.23m NOK → +1.32m NOK (op. margin 51.1% → 52.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.14m NOK → 1.27m NOK (+11.2% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 3.65m NOK → 755.0k NOK (151% → 30% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +973.8k NOK → +22.0k NOK (net margin 40.4% → 0.9%). Calculated

  • ↓

    Equity eroded

    Book equity 13.95m NOK → 1.17m NOK (equity ratio 438.1% → 36.6%). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 295.4k NOK → 1.48m NOK. Reported fact