Org.nr 918 345 418 2018 → 2019 Year-over-year analysis

3KON AS: årsregnskap 2019 vs 2018

Shrank 8% on revenue, stronger earnings

approved 2020-04-02; registry 2020-09-26; journal 2020 861237

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for 3KON AS. Revenue 1.34m NOK → 1.23m NOK (-8.0%). Net result +19.6k NOK → +50.4k NOK. Equity 132.9k NOK → 183.2k NOK.

On the constructive side: operating result improved; net result improved; equity strengthened. Pressures included: revenue fell; payroll up without matching revenue.

Net constructive year on the published lines.

Scorecard

Revenue
1.34m NOK 1.23m NOK
-8.0%
Operating result
+24.4k NOK +80.7k NOK
+230.7%
Net result
+19.6k NOK +50.4k NOK
+156.8%
Equity
132.9k NOK 183.2k NOK
+37.9%
Cash
230.4k NOK 299.0k NOK
+29.8%
Total assets
417.2k NOK 454.6k NOK
+9.0%

What improved

  • ↑

    Operating result improved

    Operating result +24.4k NOK → +80.7k NOK (op. margin 1.8% → 6.6%). Calculated

  • ↑

    Net result improved

    Net result +19.6k NOK → +50.4k NOK (net margin 1.5% → 4.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 132.9k NOK → 183.2k NOK (equity ratio 31.9% → 40.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 230.4k NOK → 299.0k NOK (+29.8% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.34m NOK to 1.23m NOK (-8.0% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.04m NOK → 2.86m NOK (78% → 233% of revenue). Calculated