Org.nr 920 283 616 2018 → 2019 Year-over-year analysis

AC SCHNITZER NORGE AS: årsregnskap 2019 vs 2018

Shrank 9% on revenue, fresh owner capital

approved 2020-05-08; registry 2020-05-13; journal 2020 351530

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AC SCHNITZER NORGE AS. Revenue 862.2k NOK → 782.0k NOK (-9.3%). Equity 72.8k NOK → 19.9k NOK.

On the constructive side: owners injected capital. Pressures included: revenue fell; equity eroded; cash fell.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AC SCHNITZER NORGE AS.

Scorecard

Revenue
862.2k NOK 782.0k NOK
-9.3%
Operating result
n/m -109.7k NOK
—
Net result
n/m -86.3k NOK
—
Equity
72.8k NOK 19.9k NOK
-72.7%
Cash
119.9k NOK 76.7k NOK
-36.0%
Total assets
204.5k NOK 371.4k NOK
+81.7%

What improved

  • ↑

    Owners injected capital

    Paid-in equity rose 66.7k NOK → 100.0k NOK (+33.3k NOK). Reported fact

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 862.2k NOK to 782.0k NOK (-9.3% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 72.8k NOK → 19.9k NOK (equity ratio 35.6% → 5.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 119.9k NOK → 76.7k NOK (-36.0% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.55× → 0.99× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

  • ↓

    COGS moved

    COGS / varekostnad 670.7k NOK → 779.1k NOK (+16.2% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 5.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation