Org.nr 912 566 080 2018 → 2019 Year-over-year analysis

A HEIMHOLT AS: årsregnskap 2019 vs 2018

Shrank 78% on revenue, cash halved-plus

approved 2020-02-21; registry 2020-02-24; journal 2020 216336

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for A HEIMHOLT AS. Revenue 3.38m NOK → 743.4k NOK (-78.0%). Equity -296.9k NOK → -214.3k NOK.

On the constructive side: operating result improved; equity strengthened. Pressures included: revenue fell; cash fell.

Also worth watching: thin equity buffer; cogs fell; headcount (årsverk) changed. All figures are taken from the published annual accounts for A HEIMHOLT AS.

Scorecard

Revenue
3.38m NOK 743.4k NOK
-78.0%
Operating result
-62.3k NOK +95.7k NOK
+253.6%
Net result
-78.1k NOK n/m
—
Equity
-296.9k NOK -214.3k NOK
+27.8%
Cash
21.0k NOK 2 998 NOK
-85.7%
Total assets
151.2k NOK 73.0k NOK
-51.7%

What improved

  • ↑

    Operating result improved

    Operating result -62.3k NOK → +95.7k NOK (op. margin -1.8% → 12.9%). Calculated

  • ↑

    Equity strengthened

    Book equity -296.9k NOK → -214.3k NOK (equity ratio -196.4% → -293.6%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.38m NOK to 743.4k NOK (-78.0% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 21.0k NOK → 2 998 NOK (-85.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -293.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.58m NOK → 234.6k NOK (-90.9% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 3 → 1. Reported fact