Org.nr 993 644 838 2019 → 2020 Year-over-year analysis

AIR SPONGE NORGE AS: årsregnskap 2020 vs 2019

Grew 22% on revenue, weaker earnings

approved 2021-05-20; registry 2021-06-16; journal 2021 331967

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for AIR SPONGE NORGE AS. Revenue 4.66m NOK → 5.66m NOK (+21.5%). Net result -4 136 NOK → -52.7k NOK. Equity 65.9k NOK → 13.2k NOK.

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

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for AIR SPONGE NORGE AS.

Scorecard

Revenue
4.66m NOK 5.66m NOK
+21.5%
Operating result
+64.2k NOK +14.6k NOK
-77.3%
Net result
-4 136 NOK -52.7k NOK
-1173.8%
Equity
65.9k NOK 13.2k NOK
-79.9%
Cash
17.0k NOK 13.7k NOK
-19.7%
Total assets
823.1k NOK 1.66m NOK
+102.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.66m NOK to 5.66m NOK (+21.5% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +64.2k NOK → +14.6k NOK (op. margin 1.4% → 0.3%). Calculated

  • ↓

    Net result weakened

    Net result -4 136 NOK → -52.7k NOK (net margin -0.1% → -0.9%). Calculated

  • ↓

    Equity eroded

    Book equity 65.9k NOK → 13.2k NOK (equity ratio 8.0% → 0.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 17.0k NOK → 13.7k NOK (-19.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 2.21m NOK → 2.93m NOK (+32.3% YoY). Calculated