Org.nr 892 313 792 2013 → 2014 Year-over-year analysis

ABC EL-MONTASJE AS: årsregnskap 2014 vs 2013

Grew 52% on revenue

approved 2015-06-30; registry 2015-09-17; journal 2015 847622

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for ABC EL-MONTASJE AS. Revenue 4.33m NOK → 6.59m NOK (+52.1%). Equity 2.61m NOK → 3.22m NOK.

On the constructive side: revenue rose; equity strengthened. Pressures included: cash fell.

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for ABC EL-MONTASJE AS.

Scorecard

Revenue
4.33m NOK 6.59m NOK
+52.1%
Operating result
+34.6k NOK n/m
—
Net result
n/m +603.2k NOK
—
Equity
2.61m NOK 3.22m NOK
+23.1%
Cash
1.64m NOK 1.16m NOK
-29.6%
Total assets
3.80m NOK 7.17m NOK
+88.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.33m NOK to 6.59m NOK (+52.1% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.61m NOK → 3.22m NOK (equity ratio 68.9% → 44.9%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 1.64m NOK → 1.16m NOK (-29.6% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.82m NOK → 2.00m NOK (42% → 30% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 1.22m NOK → 2.96m NOK (+143.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 723.8k NOK → 923.8k NOK. Reported fact