Org.nr 991 517 081 2013 → 2014 Year-over-year analysis

3L EIENDOM AS: årsregnskap 2014 vs 2013

Another loss-making year

approved 2015-02-20; registry 2015-06-16; journal 2015 467242

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for 3L EIENDOM AS. Revenue 102.0k NOK → 106.8k NOK (+4.7%). Net result -24.1k NOK → -28.4k NOK. Equity -132.1k NOK → -160.5k NOK.

On the constructive side: revenue rose; operating result improved. Pressures included: net result weakened; equity eroded; cash fell.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for 3L EIENDOM AS.

Scorecard

Revenue
102.0k NOK 106.8k NOK
+4.7%
Operating result
+87.0k NOK +91.5k NOK
+5.2%
Net result
-24.1k NOK -28.4k NOK
-17.8%
Equity
-132.1k NOK -160.5k NOK
-21.5%
Cash
18.3k NOK 16.0k NOK
-12.3%
Total assets
3.32m NOK 3.34m NOK
+0.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 102.0k NOK to 106.8k NOK (+4.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +87.0k NOK → +91.5k NOK (op. margin 85.3% → 85.6%). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result -24.1k NOK → -28.4k NOK (net margin -23.6% → -26.6%). Calculated

  • ↓

    Equity eroded

    Book equity -132.1k NOK → -160.5k NOK (equity ratio -4.0% → -4.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 18.3k NOK → 16.0k NOK (-12.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -4.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 2.32m NOK → 2.34m NOK. Reported fact