7 FJELL BRYGGERI AS: årsregnskap 2014 vs 2013
Grew 2470% on revenue, fresh owner capital
approved 2015-04-24; registry 2015-06-03; journal 2015 423883
Summary
What changed
Comparing Årsregnskap 2014 with 2013 for 7 FJELL BRYGGERI AS. Revenue 89.6k NOK → 2.30m NOK (+2469.9%). Net result +576 NOK → +2 148 NOK. Equity 7.30m NOK → 5.15m NOK.
On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: equity eroded.
Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for 7 FJELL BRYGGERI AS.
At a glance
Scorecard
What improved
-
↑
Revenue rose
Operating income / revenue moved from 89.6k NOK to 2.30m NOK (+2469.9% YoY). Calculated
-
↑
Operating result improved
Operating result -418.8k NOK → +2 048 NOK (op. margin -467.6% → 0.1%). Calculated
-
↑
Net result improved
Net result +576 NOK → +2 148 NOK (net margin 0.6% → 0.1%). Calculated
-
↑
Cash rose
Bank deposits 6 511 NOK → 614.2k NOK (+9334.0% YoY). Calculated
-
↑
Owners injected capital
Paid-in equity rose 7 715 NOK → 7.71m NOK (+7.71m NOK). Reported fact
What deteriorated
-
↓
Equity eroded
Book equity 7.30m NOK → 5.15m NOK (equity ratio 94.6% → 53.7%). Calculated
Things to notice
-
·
Payroll increased
Salary cost 2 258 NOK → 1.90m NOK (3% → 83% of revenue). Calculated
-
·
COGS moved
COGS / varekostnad 35.5k NOK → 2.83m NOK (+7870.8% YoY). Calculated