Org.nr 912 519 880 2020 → 2021 Year-over-year analysis

AJ SELLISETH AS: årsregnskap 2021 vs 2020

Grew 38% on revenue, returned to profit

approved 2022-06-30; registry 2022-07-21; journal 2022 756582

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AJ SELLISETH AS. Revenue 2.87m NOK → 3.97m NOK (+38.5%). Net result -130.8k NOK → +289.1k NOK. Equity 2.36m NOK → 2.65m NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for AJ SELLISETH AS.

Scorecard

Revenue
2.87m NOK 3.97m NOK
+38.5%
Operating result
-176.2k NOK +442.7k NOK
+351.3%
Net result
-130.8k NOK +289.1k NOK
+321.0%
Equity
2.36m NOK 2.65m NOK
+12.3%
Cash
396.1k NOK 960.4k NOK
+142.5%
Total assets
2.61m NOK 7.76m NOK
+197.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.87m NOK to 3.97m NOK (+38.5% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -176.2k NOK → +442.7k NOK (op. margin -6.1% → 11.1%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 130.8k NOK to a profit of 289.1k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 2.36m NOK → 2.65m NOK (equity ratio 90.2% → 34.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 396.1k NOK → 960.4k NOK (+142.5% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 298.3k NOK → 333.0k NOK (10% → 8% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 41.9k NOK → 1.09m NOK (+2502.2% YoY). Calculated