Org.nr 995 003 163 2018 → 2019 Year-over-year analysis

3D-ELEKTRONIKK AS: årsregnskap 2019 vs 2018

Shrank 7% on revenue, cash halved-plus

approved 2020-05-27; registry 2020-06-20; journal 2020 458219

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for 3D-ELEKTRONIKK AS. Revenue 14.66m NOK → 13.61m NOK (-7.2%). Net result +585.0k NOK → +497.3k NOK. Equity 3.57m NOK → 4.06m NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for 3D-ELEKTRONIKK AS.

Scorecard

Revenue
14.66m NOK 13.61m NOK
-7.2%
Operating result
+979.3k NOK +862.0k NOK
-12.0%
Net result
+585.0k NOK +497.3k NOK
-15.0%
Equity
3.57m NOK 4.06m NOK
+13.9%
Cash
4.06m NOK 1.85m NOK
-54.4%
Total assets
9.94m NOK 9.13m NOK
-8.1%

What improved

  • ↑

    Equity strengthened

    Book equity 3.57m NOK → 4.06m NOK (equity ratio 35.9% → 44.5%). Calculated

  • ↑

    Payroll decreased

    Salary cost 3.62m NOK → 3.49m NOK (25% → 26% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 14.66m NOK to 13.61m NOK (-7.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +979.3k NOK → +862.0k NOK (op. margin 6.7% → 6.3%). Calculated

  • ↓

    Net result weakened

    Net result +585.0k NOK → +497.3k NOK (net margin 4.0% → 3.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 4.06m NOK → 1.85m NOK (-54.4% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 8.56m NOK → 7.82m NOK (-8.6% YoY). Calculated