Org.nr 925 071 188 2020 → 2021 Year-over-year analysis

AE RØR AS: årsregnskap 2021 vs 2020

Shrank 44% on revenue, weaker earnings

approved 2022-03-18; registry 2022-03-22; journal 2022 158930

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AE RØR AS. Revenue 891.2k NOK → 501.2k NOK (-43.8%). Net result +73.3k NOK → +29.6k NOK. Equity 103.3k NOK → 133.0k NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
891.2k NOK 501.2k NOK
-43.8%
Operating result
+90.9k NOK +38.0k NOK
-58.2%
Net result
+73.3k NOK +29.6k NOK
-59.6%
Equity
103.3k NOK 133.0k NOK
+28.7%
Cash
268.0k NOK 312.6k NOK
+16.6%
Total assets
393.5k NOK 367.6k NOK
-6.6%

What improved

  • ↑

    Equity strengthened

    Book equity 103.3k NOK → 133.0k NOK (equity ratio 26.3% → 36.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 268.0k NOK → 312.6k NOK (+16.6% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 891.2k NOK to 501.2k NOK (-43.8% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +90.9k NOK → +38.0k NOK (op. margin 10.2% → 7.6%). Calculated

  • ↓

    Net result weakened

    Net result +73.3k NOK → +29.6k NOK (net margin 8.2% → 5.9%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 2 159 NOK → 2.58m NOK (0% → 514% of revenue). Calculated