Org.nr 911 712 490 2018 → 2019 Year-over-year analysis

2 TOMM 4 AS: årsregnskap 2019 vs 2018

Shrank 18% on revenue, slipped into loss, cash halved-plus

approved 2020-04-28; registry 2020-05-04; journal 2020 325392

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for 2 TOMM 4 AS. Revenue 809.1k NOK → 661.4k NOK (-18.3%). Net result +34.1k NOK → -66.6k NOK. Equity -3 482 NOK → -70.1k NOK.

Pressures included: revenue fell; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for 2 TOMM 4 AS.

Scorecard

Revenue
809.1k NOK 661.4k NOK
-18.3%
Operating result
n/m -84.3k NOK
—
Net result
+34.1k NOK -66.6k NOK
-295.1%
Equity
-3 482 NOK -70.1k NOK
-1912.4%
Cash
34.7k NOK 11.7k NOK
-66.2%
Total assets
131.2k NOK 94.3k NOK
-28.1%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 809.1k NOK to 661.4k NOK (-18.3% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 34.1k NOK profit to a loss of 66.6k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -3 482 NOK → -70.1k NOK (equity ratio -2.7% → -74.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 34.7k NOK → 11.7k NOK (-66.2% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 358.1k NOK → 588.5k NOK (44% → 89% of revenue). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -74.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 192.4k NOK → 23.6k NOK (-87.7% YoY). Calculated