Org.nr 967 604 364 2019 → 2020 Year-over-year analysis

AKERSHUS REVISJON AS: årsregnskap 2020 vs 2019

Stronger earnings

approved 2021-06-30; registry 2021-08-12; journal 2021 604668

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for AKERSHUS REVISJON AS. Revenue 19.23m NOK → 20.17m NOK (+4.9%). Net result +29.7k NOK → +48.1k NOK. Equity 3.53m NOK → 582.5k NOK.

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

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for AKERSHUS REVISJON AS.

Scorecard

Revenue
19.23m NOK 20.17m NOK
+4.9%
Operating result
+28.1k NOK +37.4k NOK
+33.2%
Net result
+29.7k NOK +48.1k NOK
+62.1%
Equity
3.53m NOK 582.5k NOK
-83.5%
Cash
6.25m NOK 7.87m NOK
+26.0%
Total assets
10.57m NOK 11.82m NOK
+11.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 19.23m NOK to 20.17m NOK (+4.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +28.1k NOK → +37.4k NOK (op. margin 0.1% → 0.2%). Calculated

  • ↑

    Net result improved

    Net result +29.7k NOK → +48.1k NOK (net margin 0.2% → 0.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 6.25m NOK → 7.87m NOK (+26.0% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 6.45m NOK → 6.42m NOK (34% → 32% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 3.53m NOK → 582.5k NOK (equity ratio 33.5% → 4.9%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 12.5k NOK → 16.3k NOK. Reported fact