Org.nr 988 640 247 2020 → 2021 Year-over-year analysis

AGRODRIFT AS: årsregnskap 2021 vs 2020

Shrank 40% on revenue, weaker earnings, cash halved-plus

approved 2023-03-22; registry 2023-03-25; journal 2023 334395

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AGRODRIFT AS. Revenue 2.46m NOK → 1.47m NOK (-40.1%). Net result +587.0k NOK → +39.1k NOK. Equity 12.69m NOK → 528.5k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Net tougher year on the published lines.

Scorecard

Revenue
2.46m NOK 1.47m NOK
-40.1%
Operating result
+809.9k NOK +92.1k NOK
-88.6%
Net result
+587.0k NOK +39.1k NOK
-93.3%
Equity
12.69m NOK 528.5k NOK
-95.8%
Cash
122.3k NOK 61.1k NOK
-50.0%
Total assets
1.92m NOK 1.62m NOK
-15.5%

What improved

  • ↑

    Payroll decreased

    Salary cost 17.54bn NOK → 2 NOK (713427% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.46m NOK to 1.47m NOK (-40.1% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +809.9k NOK → +92.1k NOK (op. margin 32.9% → 6.3%). Calculated

  • ↓

    Net result weakened

    Net result +587.0k NOK → +39.1k NOK (net margin 23.9% → 2.7%). Calculated

  • ↓

    Equity eroded

    Book equity 12.69m NOK → 528.5k NOK (equity ratio 660.6% → 32.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 122.3k NOK → 61.1k NOK (-50.0% YoY). Calculated