3B MEDIA HOUSE AS: årsregnskap 2024 vs 2023
Grew 35% on revenue, weaker earnings, fresh owner capital
approved 2025-07-04; registry 2025-07-07; journal 2025 647448
Summary
What changed
Comparing Årsregnskap 2024 with 2023 for 3B MEDIA HOUSE AS. Revenue 670.1k NOK → 906.9k NOK (+35.3%). Net result -416.4k NOK → -909.2k NOK. Equity -591.2k NOK → -1.16m NOK.
On the constructive side: revenue rose; cash rose; current ratio back above 1×. Pressures included: operating result weakened; net result weakened; equity eroded.
Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for 3B MEDIA HOUSE AS.
At a glance
Scorecard
What improved
-
↑
Revenue rose
Operating income / revenue moved from 670.1k NOK to 906.9k NOK (+35.3% YoY). Calculated
-
↑
Cash rose
Bank deposits 52.6k NOK → 82.4k NOK (+56.6% YoY). Calculated
-
↑
Current ratio back above 1×
Current ratio 0.50× → 1.37×. Calculated
-
↑
Owners injected capital
Paid-in equity rose 24.4k NOK → 364.4k NOK (+340.0k NOK). Reported fact
What deteriorated
-
↓
Operating result weakened
Operating result -416.3k NOK → -901.6k NOK (op. margin -62.1% → -99.4%). Calculated
-
↓
Net result weakened
Net result -416.4k NOK → -909.2k NOK (net margin -62.1% → -100.3%). Calculated
-
↓
Equity eroded
Book equity -591.2k NOK → -1.16m NOK (equity ratio -89.5% → -131.6%). Calculated
Things to notice
-
·
Thin equity buffer
Equity ratio is -131.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation
-
·
Payroll increased
Salary cost 523.7k NOK → 865.4k NOK (78% → 95% of revenue). Calculated
-
·
COGS moved
COGS / varekostnad 191.1k NOK → 494.0k NOK (+158.5% YoY). Calculated