Org.nr 914 568 544 2020 → 2021 Year-over-year analysis

AEROTEC MANAGEMENT AS: årsregnskap 2021 vs 2020

Grew 23% on revenue, weaker earnings

approved 2022-05-13; registry 2022-05-28; journal 2022 353472

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AEROTEC MANAGEMENT AS. Revenue 804.7k NOK → 988.9k NOK (+22.9%). Net result +119.8k NOK → +68.0k NOK. Equity 32.9k NOK → 100.8k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for AEROTEC MANAGEMENT AS.

Scorecard

Revenue
804.7k NOK 988.9k NOK
+22.9%
Operating result
+153.0k NOK +87.2k NOK
-43.0%
Net result
+119.8k NOK +68.0k NOK
-43.3%
Equity
32.9k NOK 100.8k NOK
+206.8%
Cash
457.4k NOK 526.8k NOK
+15.2%
Total assets
499.7k NOK 526.8k NOK
+5.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 804.7k NOK to 988.9k NOK (+22.9% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 32.9k NOK → 100.8k NOK (equity ratio 6.6% → 19.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 457.4k NOK → 526.8k NOK (+15.2% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +153.0k NOK → +87.2k NOK (op. margin 19.0% → 8.8%). Calculated

  • ↓

    Net result weakened

    Net result +119.8k NOK → +68.0k NOK (net margin 14.9% → 6.9%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 458.9k NOK → 699.6k NOK (57% → 71% of revenue). Calculated