Org.nr 851 654 062 2019 → 2020 Year-over-year analysis

AKERSHUS ØKONOMI AS: årsregnskap 2020 vs 2019

Grew 8% on revenue, cash halved-plus

approved 2021-06-30; registry 2021-10-05; journal 2021 773187

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for AKERSHUS ØKONOMI AS. Revenue 3.24m NOK → 3.48m NOK (+7.6%). Net result +888.3k NOK → +882.0k NOK. Equity 897.8k NOK → 1 179 NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for AKERSHUS ØKONOMI AS.

Scorecard

Revenue
3.24m NOK 3.48m NOK
+7.6%
Operating result
+1.14m NOK +1.13m NOK
-1.0%
Net result
+888.3k NOK +882.0k NOK
-0.7%
Equity
897.8k NOK 1 179 NOK
-99.9%
Cash
804.1k NOK 125.4k NOK
-84.4%
Total assets
2.10m NOK 1.96m NOK
-6.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.24m NOK to 3.48m NOK (+7.6% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +1.14m NOK → +1.13m NOK (op. margin 35.3% → 32.5%). Calculated

  • ↓

    Equity eroded

    Book equity 897.8k NOK → 1 179 NOK (equity ratio 42.7% → 0.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 804.1k NOK → 125.4k NOK (-84.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 1.39m NOK → 1.60m NOK (43% → 46% of revenue). Calculated