Org.nr 998 594 847 2018 → 2019 Year-over-year analysis

3B SERVICE AS: årsregnskap 2019 vs 2018

Weaker earnings, cash halved-plus

approved 2020-10-27; registry 2020-10-31; journal 2020 963803

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for 3B SERVICE AS. Revenue 5.94m NOK → 6.00m NOK (+1.0%). Net result +191.9k NOK → +63.1k NOK. Equity 1.63m NOK → 1.65m NOK.

On the constructive side: revenue rose; equity strengthened; payroll decreased. Pressures included: net result weakened; cash fell.

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for 3B SERVICE AS.

Scorecard

Revenue
5.94m NOK 6.00m NOK
+1.0%
Operating result
n/m +160.4k NOK
—
Net result
+191.9k NOK +63.1k NOK
-67.1%
Equity
1.63m NOK 1.65m NOK
+1.0%
Cash
601.2k NOK 42.4k NOK
-92.9%
Total assets
3.60m NOK 3.06m NOK
-15.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.94m NOK to 6.00m NOK (+1.0% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.63m NOK → 1.65m NOK (equity ratio 45.3% → 53.9%). Calculated

  • ↑

    Payroll decreased

    Salary cost 4.97m NOK → 99.4k NOK (84% → 2% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +191.9k NOK → +63.1k NOK (net margin 3.2% → 1.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 601.2k NOK → 42.4k NOK (-92.9% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 3.41m NOK → 3.37m NOK (-1.4% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 342.0k NOK → 673.1k NOK. Reported fact