Org.nr 913 886 127 2020 → 2021 Year-over-year analysis

AILO HOLDING AS: årsregnskap 2021 vs 2020

Grew 200% on revenue, cash halved-plus

approved 2022-06-03; registry 2022-06-07; journal 2022 425308

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AILO HOLDING AS. Revenue 10.0k NOK → 30.0k NOK (+200.0%). Net result -207.2k NOK → -214.8k NOK. Equity 2.32m NOK → 2.11m NOK.

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

Also worth watching: cogs moved; headcount (årsverk) changed. All figures are taken from the published annual accounts for AILO HOLDING AS.

Scorecard

Revenue
10.0k NOK 30.0k NOK
+200.0%
Operating result
-206.8k NOK -215.5k NOK
-4.2%
Net result
-207.2k NOK -214.8k NOK
-3.7%
Equity
2.32m NOK 2.11m NOK
-9.3%
Cash
224.3k NOK 78.5k NOK
-65.0%
Total assets
3.07m NOK 2.94m NOK
-4.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 10.0k NOK to 30.0k NOK (+200.0% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -206.8k NOK → -215.5k NOK (op. margin -2068.4% → -718.4%). Calculated

  • ↓

    Equity eroded

    Book equity 2.32m NOK → 2.11m NOK (equity ratio 75.7% → 71.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 224.3k NOK → 78.5k NOK (-65.0% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 34.3k NOK → 202.6k NOK (+490.0% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 1 → 0. Reported fact