Org.nr 919 582 510 2018 → 2019 Year-over-year analysis

4 ANTZ AS: årsregnskap 2019 vs 2018

Grew 539% on revenue, stronger earnings, cash halved-plus

approved 2020-03-19; registry 2020-04-14; journal 2020 286948

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for 4 ANTZ AS. Revenue 260.1k NOK → 1.66m NOK (+539.2%). Net result +61.6k NOK → +152.7k NOK. Equity 167.8k NOK → 320.9k NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for 4 ANTZ AS.

Scorecard

Revenue
260.1k NOK 1.66m NOK
+539.2%
Operating result
+95.1k NOK +212.5k NOK
+123.4%
Net result
+61.6k NOK +152.7k NOK
+147.8%
Equity
167.8k NOK 320.9k NOK
+91.2%
Cash
190.3k NOK 84.4k NOK
-55.6%
Total assets
590.5k NOK 381.0k NOK
-35.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 260.1k NOK to 1.66m NOK (+539.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +95.1k NOK → +212.5k NOK (op. margin 36.6% → 12.8%). Calculated

  • ↑

    Net result improved

    Net result +61.6k NOK → +152.7k NOK (net margin 23.7% → 9.2%). Calculated

  • ↑

    Equity strengthened

    Book equity 167.8k NOK → 320.9k NOK (equity ratio 28.4% → 84.2%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 190.3k NOK → 84.4k NOK (-55.6% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 4 505 NOK → 103.1k NOK (2% → 6% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 13.5k NOK → 692.9k NOK (+5032.5% YoY). Calculated