Org.nr 921 075 286 2020 → 2021 Year-over-year analysis

GRIPOM AS: årsregnskap 2021 vs 2020

Slipped into loss, cash halved-plus

approved 2022-07-31; registry 2022-08-02; journal 2022 856316

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for GRIPOM AS. Net result +771.4k NOK → -2 905 NOK. Equity 12.81m NOK → 514.1k NOK.

On the constructive side: current ratio back above 1×. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: sharp cash drawdown; book investments changed. All figures are taken from the published annual accounts for GRIPOM AS.

Scorecard

Operating result
-6 NOK -2 905 NOK
-48316.7%
Net result
+771.4k NOK -2 905 NOK
-100.4%
Equity
12.81m NOK 514.1k NOK
-96.0%
Cash
1.05m NOK 281.2k NOK
-73.2%
Total assets
936.3k NOK 554.1k NOK
-40.8%

What improved

  • ↑

    Current ratio back above 1×

    Current ratio -6.25× → 7.03×. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -6 NOK → -2 905 NOK. Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 771.4k NOK profit to a loss of 2 905 NOK. Calculated

  • ↓

    Equity eroded

    Book equity 12.81m NOK → 514.1k NOK (equity ratio 1367.8% → 92.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.05m NOK → 281.2k NOK (-73.2% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (1.05m NOK → 281.2k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value -113.3k NOK → 187.1k NOK. Reported fact