Org.nr 819 032 262 2020 → 2021 Year-over-year analysis

...PIECE OF CAKE AS: årsregnskap 2021 vs 2020

Slipped into loss, fresh owner capital

approved 2022-06-24; registry 2022-08-02; journal 2022 845093

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for ...PIECE OF CAKE AS. Net result +13.0k NOK → -3.14m NOK. Equity 1.03m NOK → -13.6k NOK.

On the constructive side: cash rose; owners injected capital. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for ...PIECE OF CAKE AS.

Scorecard

Revenue
n/m 224 NOK
—
Operating result
-17.1k NOK -3.04m NOK
-17623.7%
Net result
+13.0k NOK -3.14m NOK
-24322.3%
Equity
1.03m NOK -13.6k NOK
-101.3%
Cash
6 NOK 1 852 NOK
+30766.7%
Total assets
3.03m NOK 12.6k NOK
-99.6%

What improved

  • ↑

    Cash rose

    Bank deposits 6 NOK → 1 852 NOK (+30766.7% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 1.04m NOK → 3.14m NOK (+2.10m NOK). Reported fact

What deteriorated

  • ↓

    Operating result weakened

    Operating result -17.1k NOK → -3.04m NOK. Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 13.0k NOK profit to a loss of 3.14m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 1.03m NOK → -13.6k NOK (equity ratio 34.0% → -108.1%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1515362.00× → 0.48× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -108.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation