Org.nr 988 598 976 2020 → 2021 Year-over-year analysis

FRED. OLSEN WINDCARRIER ASA: årsregnskap 2021 vs 2020

Slipped into loss, cash halved-plus

approved 2022-06-30; registry 2022-07-20; journal 2022 668202

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for FRED. OLSEN WINDCARRIER ASA. Revenue 14.61m NOK → 14.75m NOK (+1.0%). Net result +37.23m NOK → -17.13m NOK. Equity 214.1k NOK → 196.91m NOK.

On the constructive side: revenue rose; equity strengthened. Pressures included: operating result weakened; fell into a net loss; cash fell.

Also worth watching: sharp cash drawdown; payroll increased; book investments changed. All figures are taken from the published annual accounts for FRED. OLSEN WINDCARRIER ASA.

Scorecard

Revenue
14.61m NOK 14.75m NOK
+1.0%
Operating result
+2.40m NOK -176.0k NOK
-107.3%
Net result
+37.23m NOK -17.13m NOK
-146.0%
Equity
214.1k NOK 196.91m NOK
+91890.2%
Cash
3.93m NOK 1.19m NOK
-69.8%
Total assets
398.47m NOK 374.91m NOK
-5.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 14.61m NOK to 14.75m NOK (+1.0% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 214.1k NOK → 196.91m NOK (equity ratio 0.1% → 52.5%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +2.40m NOK → -176.0k NOK (op. margin 16.5% → -1.2%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 37.23m NOK profit to a loss of 17.13m NOK. Calculated

  • ↓

    Cash fell

    Bank deposits 3.93m NOK → 1.19m NOK (-69.8% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (3.93m NOK → 1.19m NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    Payroll increased

    Salary cost 7.68m NOK → 8.46m NOK (53% → 57% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 362.4k NOK → 358.05m NOK. Reported fact