Org.nr 987 493 348 2013 → 2014 Year-over-year analysis

ABACUS IT AS: årsregnskap 2014 vs 2013

Grew 10% on revenue, stronger earnings, cash halved-plus

approved 2015-03-26; registry 2015-06-02; journal 2015 420414

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for ABACUS IT AS. Revenue 16.29m NOK → 17.95m NOK (+10.1%). Net result +795 NOK → +15.5k NOK. Equity 1.10m NOK → 1.91m NOK.

On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: cash fell.

Also worth watching: payroll increased; cogs fell; book investments changed. All figures are taken from the published annual accounts for ABACUS IT AS.

Scorecard

Revenue
16.29m NOK 17.95m NOK
+10.1%
Operating result
+1.14m NOK +1.27m NOK
+10.9%
Net result
+795 NOK +15.5k NOK
+1850.7%
Equity
1.10m NOK 1.91m NOK
+74.3%
Cash
842.9k NOK 411.0k NOK
-51.2%
Total assets
7.50m NOK 8.62m NOK
+15.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 16.29m NOK to 17.95m NOK (+10.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.14m NOK → +1.27m NOK (op. margin 7.0% → 7.1%). Calculated

  • ↑

    Net result improved

    Net result +795 NOK → +15.5k NOK (net margin 0.0% → 0.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.10m NOK → 1.91m NOK (equity ratio 14.6% → 22.2%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 842.9k NOK → 411.0k NOK (-51.2% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 8.15m NOK → 9.83m NOK (50% → 55% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 4.64m NOK → 4.36m NOK (-6.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 2.53m NOK → 2.52m NOK. Reported fact