Org.nr 993 581 992 2013 → 2014 Year-over-year analysis

AC BLAZE AS: årsregnskap 2014 vs 2013

Grew 19% on revenue

approved 2015-09-09; registry 2015-10-13; journal 2015 934687

Summary

What changed

Comparing Årsregnskap 2014 with 2013 for AC BLAZE AS. Revenue 8.61m NOK → 10.25m NOK (+19.0%). Equity 846.3k NOK → 777.1k NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for AC BLAZE AS.

At a glance

Revenue

8.61m NOK 10.25m NOK

+19.0%

Operating result

n/m -87.6k NOK

—

Net result

n/m -69.2k NOK

—

Equity

846.3k NOK 777.1k NOK

-8.2%

Cash

3.35m NOK 2.33m NOK

-30.4%

Total assets

4.45m NOK 3.17m NOK

-28.6%

↑
Revenue rose

Operating income / revenue moved from 8.61m NOK to 10.25m NOK (+19.0% YoY). Calculated

↓
Equity eroded

Book equity 846.3k NOK → 777.1k NOK (equity ratio 19.0% → 24.5%). Calculated
↓
Cash fell

Bank deposits 3.35m NOK → 2.33m NOK (-30.4% YoY). Calculated

·
Payroll increased

Salary cost 2.54m NOK → 3.03m NOK (29% → 30% of revenue). Calculated
·
COGS moved

COGS / varekostnad 2.60m NOK → 4.54m NOK (+74.3% YoY). Calculated