Org.nr 914 305 195 2019 → 2020 Year-over-year analysis

AIR CARGO LOGISTICS AS: årsregnskap 2020 vs 2019

Grew 46% on revenue, stronger earnings

approved 2021-05-26; registry 2021-06-24; journal 2021 391809

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for AIR CARGO LOGISTICS AS. Revenue 577.76m NOK → 841.38m NOK (+45.6%). Net result +5.65m NOK → +11.60m NOK. Equity 9.28m NOK → 9.31m NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for AIR CARGO LOGISTICS AS.

Scorecard

Revenue
577.76m NOK 841.38m NOK
+45.6%
Operating result
+7.28m NOK +15.57m NOK
+114.0%
Net result
+5.65m NOK +11.60m NOK
+105.4%
Equity
9.28m NOK 9.31m NOK
+0.3%
Cash
7.02m NOK 29.32m NOK
+317.6%
Total assets
78.23m NOK 140.01m NOK
+79.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 577.76m NOK to 841.38m NOK (+45.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +7.28m NOK → +15.57m NOK (op. margin 1.3% → 1.9%). Calculated

  • ↑

    Net result improved

    Net result +5.65m NOK → +11.60m NOK (net margin 1.0% → 1.4%). Calculated

  • ↑

    Equity strengthened

    Book equity 9.28m NOK → 9.31m NOK (equity ratio 11.9% → 6.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 7.02m NOK → 29.32m NOK (+317.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 6.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 12.39m NOK → 17.67m NOK (2% → 2% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 8.55bn NOK → 8.80bn NOK (+2.9% YoY). Calculated