Org.nr 913 454 111 2019 → 2020 Year-over-year analysis

AIRPORT CAFE AS: årsregnskap 2020 vs 2019

Weaker earnings

approved 2021-07-02; registry 2021-09-25; journal 2021 737479

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for AIRPORT CAFE AS. Revenue 7.25m NOK → 6.94m NOK (-4.2%). Net result +156.0k NOK → +373 NOK. Equity 777.7k NOK → 150.7k NOK.

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

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for AIRPORT CAFE AS.

Scorecard

Revenue
7.25m NOK 6.94m NOK
-4.2%
Operating result
+206.1k NOK +475.7k NOK
+130.8%
Net result
+156.0k NOK +373 NOK
-99.8%
Equity
777.7k NOK 150.7k NOK
-80.6%
Cash
1.23m NOK 1.11m NOK
-9.2%
Total assets
2.14m NOK 2.47m NOK
+15.4%

What improved

  • ↑

    Operating result improved

    Operating result +206.1k NOK → +475.7k NOK (op. margin 2.8% → 6.8%). Calculated

  • ↑

    Payroll decreased

    Salary cost 3.74m NOK → 3.24m NOK (52% → 47% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 7.25m NOK to 6.94m NOK (-4.2% YoY). Calculated

  • ↓

    Net result weakened

    Net result +156.0k NOK → +373 NOK (net margin 2.2% → 0.0%). Calculated

  • ↓

    Equity eroded

    Book equity 777.7k NOK → 150.7k NOK (equity ratio 36.3% → 6.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.23m NOK → 1.11m NOK (-9.2% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 6.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.13m NOK → 2.02m NOK (-5.1% YoY). Calculated