Org.nr 984 195 486 2020 → 2021 Year-over-year analysis

VOIM ASA: årsregnskap 2021 vs 2020

Shrank 12% on revenue, returned to profit, cash halved-plus

approved 2022-04-20; registry 2022-07-18; journal 2022 649286

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for VOIM ASA. Revenue 214.17m NOK → 187.74m NOK (-12.3%). Net result -101.03m NOK → +13.74m NOK. Equity -87.21m NOK → -95.44m NOK.

On the constructive side: operating result improved; turned profitable. Pressures included: revenue fell; equity eroded; cash fell.

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

Scorecard

Revenue
214.17m NOK 187.74m NOK
-12.3%
Operating result
-130.01m NOK +31.64m NOK
+124.3%
Net result
-101.03m NOK +13.74m NOK
+113.6%
Equity
-87.21m NOK -95.44m NOK
-9.4%
Cash
84.26m NOK 37.23m NOK
-55.8%
Total assets
305.12m NOK 247.04m NOK
-19.0%

What improved

  • ↑

    Operating result improved

    Operating result -130.01m NOK → +31.64m NOK (op. margin -60.7% → 16.9%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 101.03m NOK to a profit of 13.74m NOK. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 214.17m NOK to 187.74m NOK (-12.3% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -87.21m NOK → -95.44m NOK (equity ratio -28.6% → -38.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 84.26m NOK → 37.23m NOK (-55.8% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -38.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 1.09m NOK → 50.56m NOK. Reported fact