Org.nr 924 847 301 2020 → 2021 Year-over-year analysis

AKA FREE HANDS AS: årsregnskap 2021 vs 2020

Slipped into loss, cash halved-plus

approved 2022-05-10; registry 2022-07-11; journal 2022 675093

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AKA FREE HANDS AS. Revenue 75.0k NOK → 75.0k NOK (0.0%). Net result +52.5k NOK → -131.9k NOK. Equity 76.9k NOK → -55.0k NOK.

Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AKA FREE HANDS AS.

Scorecard

Revenue
75.0k NOK 75.0k NOK
0.0%
Operating result
+65.7k NOK -131.8k NOK
-300.5%
Net result
+52.5k NOK -131.9k NOK
-351.2%
Equity
76.9k NOK -55.0k NOK
-171.4%
Cash
97.8k NOK 30.4k NOK
-69.0%
Total assets
97.8k NOK 30.4k NOK
-69.0%

What deteriorated

  • ↓

    Operating result weakened

    Operating result +65.7k NOK → -131.8k NOK (op. margin 87.7% → -175.8%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 52.5k NOK profit to a loss of 131.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 76.9k NOK → -55.0k NOK (equity ratio 78.7% → -181.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 97.8k NOK → 30.4k NOK (-69.0% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 4.69× → 0.36× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -181.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation