Org.nr 987 794 712 2018 → 2019 Year-over-year analysis

ABC-TAKST AS: årsregnskap 2019 vs 2018

Another loss-making year

approved 2020-09-17; registry 2020-10-05; journal 2020 911619

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for ABC-TAKST AS. Revenue 435.9k NOK → 446.1k NOK (+2.3%). Net result -230.4k NOK → -265.2k NOK. Equity -4 654 NOK → -269.8k NOK.

On the constructive side: revenue rose; cash rose. Pressures included: net result weakened; equity eroded.

Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for ABC-TAKST AS.

Scorecard

Revenue
435.9k NOK 446.1k NOK
+2.3%
Operating result
n/m -342.1k NOK
—
Net result
-230.4k NOK -265.2k NOK
-15.1%
Equity
-4 654 NOK -269.8k NOK
-5697.4%
Cash
3 222 NOK 17.4k NOK
+439.2%
Total assets
472.9k NOK 427.8k NOK
-9.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 435.9k NOK to 446.1k NOK (+2.3% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 3 222 NOK → 17.4k NOK (+439.2% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result -230.4k NOK → -265.2k NOK (net margin -52.8% → -59.4%). Calculated

  • ↓

    Equity eroded

    Book equity -4 654 NOK → -269.8k NOK (equity ratio -1.0% → -63.1%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -63.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 414.5k NOK → 466.2k NOK (95% → 105% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 2 772 NOK → 46.4k NOK (+1573.4% YoY). Calculated