Org.nr 989 298 291 2013 → 2014 Year-over-year analysis

4HUMAN QM365 AS: årsregnskap 2014 vs 2013

Mixed movements in the accounts

approved 2015-05-02; registry 2015-06-17; journal 2015 469970

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for 4HUMAN QM365 AS. Revenue 7.32m NOK → 7.45m NOK (+1.8%). Equity 2.25m NOK → 2.27m NOK.

On the constructive side: revenue rose; equity strengthened; current ratio back above 1×. Pressures included: cash fell.

Also worth watching: cogs moved; book investments changed. All figures are taken from the published annual accounts for 4HUMAN QM365 AS.

Scorecard

Revenue
7.32m NOK 7.45m NOK
+1.8%
Operating result
-453.9k NOK n/m
—
Net result
-244.7k NOK n/m
—
Equity
2.25m NOK 2.27m NOK
+1.0%
Cash
1.13m NOK 1.06m NOK
-5.7%
Total assets
5.37m NOK 5.48m NOK
+2.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.32m NOK to 7.45m NOK (+1.8% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.25m NOK → 2.27m NOK (equity ratio 41.8% → 41.4%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.39× → 1.44×. Calculated

  • ↑

    Payroll decreased

    Salary cost 5.12m NOK → 4.66m NOK (70% → 63% of revenue). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 1.13m NOK → 1.06m NOK (-5.7% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 100.9k NOK → 112.3k NOK (+11.3% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 264.7k NOK → 344.4k NOK. Reported fact