Org.nr 912 324 923 2018 → 2019 Year-over-year analysis

A12 EIENDOM AS: årsregnskap 2019 vs 2018

Grew 14% on revenue, weaker earnings, cash halved-plus

approved 2020-03-04; registry 2020-06-18; journal 2020 451214

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for A12 EIENDOM AS. Revenue 3.33m NOK → 3.81m NOK (+14.4%). Net result +395.8k NOK → +282.9k NOK. Equity 5.46m NOK → 5.07m NOK.

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

Also worth watching: sharp cash drawdown. All figures are taken from the published annual accounts for A12 EIENDOM AS.

Scorecard

Revenue
3.33m NOK 3.81m NOK
+14.4%
Operating result
+1.44m NOK +2.11m NOK
+46.9%
Net result
+395.8k NOK +282.9k NOK
-28.5%
Equity
5.46m NOK 5.07m NOK
-7.0%
Cash
3.69m NOK 1.40m NOK
-61.9%
Total assets
30.62m NOK 26.75m NOK
-12.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.33m NOK to 3.81m NOK (+14.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.44m NOK → +2.11m NOK (op. margin 43.2% → 55.4%). Calculated

  • ↑

    Payroll decreased

    Salary cost 220.0k NOK → 100.0k NOK (7% → 3% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +395.8k NOK → +282.9k NOK (net margin 11.9% → 7.4%). Calculated

  • ↓

    Equity eroded

    Book equity 5.46m NOK → 5.07m NOK (equity ratio 17.8% → 19.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 3.69m NOK → 1.40m NOK (-61.9% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (3.69m NOK → 1.40m NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation