Org.nr 935 693 462 2018 → 2019 Year-over-year analysis

ABL NORWAY AS: årsregnskap 2019 vs 2018

Shrank 31% on revenue, weaker earnings

approved 2020-06-15; registry 2020-07-18; journal 2020 585366

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for ABL NORWAY AS. Revenue 26.08m NOK → 18.06m NOK (-30.7%). Net result -1.17m NOK → -5.64m NOK. Equity -1.84m NOK → -7.49m NOK.

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

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for ABL NORWAY AS.

Scorecard

Revenue
26.08m NOK 18.06m NOK
-30.7%
Operating result
+576 NOK +4 210 NOK
+630.9%
Net result
-1.17m NOK -5.64m NOK
-383.3%
Equity
-1.84m NOK -7.49m NOK
-306.2%
Cash
2.59m NOK 1.41m NOK
-45.5%
Total assets
14.51m NOK 12.34m NOK
-15.0%

What improved

  • ↑

    Operating result improved

    Operating result +576 NOK → +4 210 NOK (op. margin 0.0% → 0.0%). Calculated

  • ↑

    Payroll decreased

    Salary cost 11.93m NOK → 10.64m NOK (46% → 59% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 26.08m NOK to 18.06m NOK (-30.7% YoY). Calculated

  • ↓

    Net result weakened

    Net result -1.17m NOK → -5.64m NOK (net margin -4.5% → -31.2%). Calculated

  • ↓

    Equity eroded

    Book equity -1.84m NOK → -7.49m NOK (equity ratio -12.7% → -60.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 2.59m NOK → 1.41m NOK (-45.5% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -60.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 11.79m NOK → 7.92m NOK (-32.8% YoY). Calculated