Org.nr 989 208 357 2014 → 2015 Year-over-year analysis

A-BRA AS: årsregnskap 2015 vs 2014

Shrank 36% on revenue, stronger earnings

approved 2016-08-15; registry 2016-09-17; journal 2016 949401

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for A-BRA AS. Revenue 117.8k NOK → 75.2k NOK (-36.2%). Net result -2.06m NOK → -479.4k NOK. Equity 11.88m NOK → 10.90m NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for A-BRA AS.

Scorecard

Revenue
117.8k NOK 75.2k NOK
-36.2%
Operating result
-609.6k NOK -615.9k NOK
-1.0%
Net result
-2.06m NOK -479.4k NOK
+76.8%
Equity
11.88m NOK 10.90m NOK
-8.2%
Cash
5.25m NOK 4.86m NOK
-7.4%
Total assets
11.89m NOK 11.41m NOK
-4.0%

What improved

  • ↑

    Net result improved

    Net result -2.06m NOK → -479.4k NOK (net margin -1752.3% → -637.5%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 117.8k NOK to 75.2k NOK (-36.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -609.6k NOK → -615.9k NOK (op. margin -517.4% → -819.1%). Calculated

  • ↓

    Equity eroded

    Book equity 11.88m NOK → 10.90m NOK (equity ratio 99.9% → 95.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 5.25m NOK → 4.86m NOK (-7.4% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 23.8k NOK → 75.5k NOK (20% → 100% of revenue). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 1 NOK → 95.1k NOK. Reported fact