Org.nr 985 012 059 2019 → 2020 Year-over-year analysis

NAVAMEDIC ASA: årsregnskap 2020 vs 2019

Weaker earnings, fresh owner capital

approved 2021-06-03; registry 2021-08-17; journal 2021 620192

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for NAVAMEDIC ASA. Revenue 32.39m NOK → 30.79m NOK (-4.9%). Net result -9.94m NOK → -17.28m NOK. Equity 87.66m NOK → 128.23m NOK.

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

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for NAVAMEDIC ASA.

Scorecard

Revenue
32.39m NOK 30.79m NOK
-4.9%
Operating result
-8.95m NOK -8.82m NOK
+1.5%
Net result
-9.94m NOK -17.28m NOK
-74.0%
Equity
87.66m NOK 128.23m NOK
+46.3%
Cash
1.73m NOK 5.57m NOK
+222.2%
Total assets
164.25m NOK 218.62m NOK
+33.1%

What improved

  • ↑

    Operating result improved

    Operating result -8.95m NOK → -8.82m NOK (op. margin -27.6% → -28.7%). Calculated

  • ↑

    Equity strengthened

    Book equity 87.66m NOK → 128.23m NOK (equity ratio 53.4% → 58.7%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.73m NOK → 5.57m NOK (+222.2% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.39× → 1.51×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 98.48m NOK → 158.93m NOK (+60.45m NOK). Reported fact

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 32.39m NOK to 30.79m NOK (-4.9% YoY). Calculated

  • ↓

    Net result weakened

    Net result -9.94m NOK → -17.28m NOK (net margin -30.7% → -56.1%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 131.15m NOK → 139.5k NOK (-99.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 144.07m NOK → 164.97m NOK. Reported fact