Org.nr 920 934 145 2018 → 2019 Year-over-year analysis

AC EXPERIENCE AS: årsregnskap 2019 vs 2018

Grew 2013% on revenue, returned to profit

approved 2020-04-30; registry 2020-05-04; journal 2020 331736

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AC EXPERIENCE AS. Revenue 21.6k NOK → 456.3k NOK (+2012.6%). Net result -24.6k NOK → +17.3k NOK. Equity 5 380 NOK → 22.7k NOK.

On the constructive side: revenue rose; turned profitable; equity strengthened.

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

Scorecard

Revenue
21.6k NOK 456.3k NOK
+2012.6%
Operating result
n/m +17.2k NOK
—
Net result
-24.6k NOK +17.3k NOK
+170.2%
Equity
5 380 NOK 22.7k NOK
+321.1%
Cash
32.0k NOK 270.5k NOK
+745.9%
Total assets
38.2k NOK 270.5k NOK
+607.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 21.6k NOK to 456.3k NOK (+2012.6% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 24.6k NOK to a profit of 17.3k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 5 380 NOK → 22.7k NOK (equity ratio 14.1% → 8.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 32.0k NOK → 270.5k NOK (+745.9% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.97× → 1.09×. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 0 NOK → 216.8k NOK (0% → 48% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 14.4k NOK → 142.2k NOK (+885.2% YoY). Calculated