Org.nr 910 774 115 2018 → 2019 Year-over-year analysis

A BRANDTH AS: årsregnskap 2019 vs 2018

Grew 8% on revenue, cash halved-plus

approved 2019-12-31; registry 2020-06-03; journal 2020 385602

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for A BRANDTH AS. Revenue 4.46m NOK → 4.84m NOK (+8.3%). Equity 1.69m NOK → 1.45m NOK.

On the constructive side: revenue rose; payroll decreased. Pressures included: equity eroded; cash fell.

Also worth watching: sharp cash drawdown; cogs moved; book investments changed. All figures are taken from the published annual accounts for A BRANDTH AS.

Scorecard

Revenue
4.46m NOK 4.84m NOK
+8.3%
Operating result
n/m -54.3k NOK
—
Net result
n/m -242.6k NOK
—
Equity
1.69m NOK 1.45m NOK
-14.3%
Cash
3.90m NOK 913.6k NOK
-76.6%
Total assets
3.43m NOK 2.94m NOK
-14.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.46m NOK to 4.84m NOK (+8.3% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 9.12m NOK → 1.08m NOK (204% → 22% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.69m NOK → 1.45m NOK (equity ratio 49.3% → 49.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 3.90m NOK → 913.6k NOK (-76.6% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (3.90m NOK → 913.6k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 2.49m NOK → 2.64m NOK (+6.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 27.6k NOK → 20.8k NOK. Reported fact