Org.nr 994 827 839 2013 → 2014 Year-over-year analysis

AB TRAFIKKSENTER AS: årsregnskap 2014 vs 2013

Slipped into loss

approved 2016-04-28; registry 2016-05-21; journal 2016 451333

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AB TRAFIKKSENTER AS. Revenue 6.00m NOK → 6.03m NOK (+0.5%). Net result +156.9k NOK → -1 295 NOK. Equity -136.5k NOK → -1.43m 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; cogs fell. All figures are taken from the published annual accounts for AB TRAFIKKSENTER AS.

Scorecard

Revenue
6.00m NOK 6.03m NOK
+0.5%
Operating result
-116.4k NOK -1.10m NOK
-846.2%
Net result
+156.9k NOK -1 295 NOK
-100.8%
Equity
-136.5k NOK -1.43m NOK
-948.9%
Cash
361.4k NOK 203.3k NOK
-43.8%
Total assets
1.38m NOK 1.92m NOK
+38.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 6.00m NOK to 6.03m NOK (+0.5% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -116.4k NOK → -1.10m NOK (op. margin -1.9% → -18.3%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 156.9k NOK profit to a loss of 1 295 NOK. Calculated

  • ↓

    Equity eroded

    Book equity -136.5k NOK → -1.43m NOK (equity ratio -9.9% → -74.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 361.4k NOK → 203.3k NOK (-43.8% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -74.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2.82m NOK → 3.15m NOK (47% → 52% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 290.0k NOK → 33.8k NOK (-88.3% YoY). Calculated