Org.nr 920 756 417 2018 → 2019 Year-over-year analysis

A&K DAGLIG RENHOLD AS: årsregnskap 2019 vs 2018

Grew 20% on revenue, slipped into loss, cash halved-plus

approved 2020-05-12; registry 2020-06-09; journal 2020 411418

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for A&K DAGLIG RENHOLD AS. Revenue 700.7k NOK → 840.7k NOK (+20.0%). Net result +73.4k NOK → -427.4k NOK. Equity -49.0k NOK → -476.4k NOK.

On the constructive side: revenue rose. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for A&K DAGLIG RENHOLD AS.

Scorecard

Revenue
700.7k NOK 840.7k NOK
+20.0%
Operating result
+95.7k NOK -547.1k NOK
-671.7%
Net result
+73.4k NOK -427.4k NOK
-682.2%
Equity
-49.0k NOK -476.4k NOK
-872.6%
Cash
223.9k NOK 78.7k NOK
-64.9%
Total assets
442.5k NOK 224.6k NOK
-49.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 700.7k NOK to 840.7k NOK (+20.0% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +95.7k NOK → -547.1k NOK (op. margin 13.7% → -65.1%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 73.4k NOK profit to a loss of 427.4k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -49.0k NOK → -476.4k NOK (equity ratio -11.1% → -212.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 223.9k NOK → 78.7k NOK (-64.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -212.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 1 764 NOK → 2.32m NOK (0% → 276% of revenue). Calculated