Org.nr 980 327 000 2018 → 2019 Year-over-year analysis

911-TJENESTEN AS: årsregnskap 2019 vs 2018

Shrank 32% on revenue, cash halved-plus

approved 2020-06-30; registry 2020-10-03; journal 2020 943050

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for 911-TJENESTEN AS. Revenue 444.9k NOK → 301.1k NOK (-32.3%). Equity 808.0k NOK → 63.1k NOK.

On the constructive side: current ratio back above 1×. Pressures included: revenue fell; operating result weakened; equity eroded.

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for 911-TJENESTEN AS.

Scorecard

Revenue
444.9k NOK 301.1k NOK
-32.3%
Operating result
+380.4k NOK +255.9k NOK
-32.7%
Net result
n/m +199.5k NOK
—
Equity
808.0k NOK 63.1k NOK
-92.2%
Cash
3 875 NOK 177 NOK
-95.4%
Total assets
1.12m NOK 1.23m NOK
+10.3%

What improved

  • ↑

    Current ratio back above 1×

    Current ratio 0.08× → 1.18×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 444.9k NOK to 301.1k NOK (-32.3% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +380.4k NOK → +255.9k NOK (op. margin 85.5% → 85.0%). Calculated

  • ↓

    Equity eroded

    Book equity 808.0k NOK → 63.1k NOK (equity ratio 72.4% → 5.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 3 875 NOK → 177 NOK (-95.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 5.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 54.1k NOK → 3 598 NOK (-93.4% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 434.2k NOK → 375.9k NOK. Reported fact