Org.nr 998 214 637 2018 → 2019 Year-over-year analysis

123 MINILAGER AS: årsregnskap 2019 vs 2018

Grew 97% on revenue, slipped into loss

approved 2020-08-20; registry 2020-10-14; journal 2020 941434

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for 123 MINILAGER AS. Revenue 7.16m NOK → 14.09m NOK (+96.7%). Net result +70 NOK → -2.55m NOK.

On the constructive side: revenue rose; operating result improved; cash rose. Pressures included: fell into a net loss; current ratio dropped below 1×.

Also worth watching: payroll increased. All figures are taken from the published annual accounts for 123 MINILAGER AS.

Scorecard

Revenue
7.16m NOK 14.09m NOK
+96.7%
Operating result
+84.4k NOK +401.8k NOK
+376.0%
Net result
+70 NOK -2.55m NOK
-3637285.7%
Cash
71.4k NOK 965.1k NOK
+1251.0%
Total assets
26.64m NOK 74.90m NOK
+181.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.16m NOK to 14.09m NOK (+96.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +84.4k NOK → +401.8k NOK (op. margin 1.2% → 2.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 71.4k NOK → 965.1k NOK (+1251.0% YoY). Calculated

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 70 NOK profit to a loss of 2.55m NOK. Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.68× → 0.36× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.40m NOK → 2.49m NOK (20% → 18% of revenue). Calculated