Org.nr 918 185 429 2020 → 2021 Year-over-year analysis

AEO AS: årsregnskap 2021 vs 2020

Grew 9% on revenue

approved 2022-03-04; registry 2022-05-30; journal 2022 367984

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AEO AS. Revenue 1.17m NOK → 1.28m NOK (+9.4%). Net result +528.4k NOK → +482.7k NOK. Equity 2.59m NOK → 3.07m NOK.

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

Also worth watching: payroll increased; headcount (årsverk) changed. All figures are taken from the published annual accounts for AEO AS.

Scorecard

Revenue
1.17m NOK 1.28m NOK
+9.4%
Operating result
+684.8k NOK +619.3k NOK
-9.6%
Net result
+528.4k NOK +482.7k NOK
-8.6%
Equity
2.59m NOK 3.07m NOK
+18.6%
Cash
277.5k NOK 397.5k NOK
+43.3%
Total assets
3.61m NOK 3.72m NOK
+3.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.17m NOK to 1.28m NOK (+9.4% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.59m NOK → 3.07m NOK (equity ratio 71.7% → 82.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 277.5k NOK → 397.5k NOK (+43.3% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +684.8k NOK → +619.3k NOK (op. margin 58.5% → 48.4%). Calculated

  • ↓

    Net result weakened

    Net result +528.4k NOK → +482.7k NOK (net margin 45.1% → 37.7%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 400.3k NOK → 543.1k NOK (34% → 42% of revenue). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 1 → 0. Reported fact