Org.nr 912 778 665 2014 → 2015 Year-over-year analysis

ACCRUE AS: årsregnskap 2015 vs 2014

Grew 153% on revenue, stronger earnings

approved 2016-04-01; registry 2016-04-18; journal 2016 372897

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for ACCRUE AS. Revenue 434.5k NOK → 1.10m NOK (+153.1%). Net result +239.9k NOK → +308.9k NOK. Equity 30.6k NOK → 30.5k NOK.

On the constructive side: revenue rose; net result improved; cash rose. Pressures included: current ratio dropped below 1×.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ACCRUE AS.

Scorecard

Revenue
434.5k NOK 1.10m NOK
+153.1%
Net result
+239.9k NOK +308.9k NOK
+28.8%
Equity
30.6k NOK 30.5k NOK
-0.5%
Cash
325.0k NOK 461.4k NOK
+42.0%
Total assets
594.0k NOK 663.4k NOK
+11.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 434.5k NOK to 1.10m NOK (+153.1% YoY). Calculated

  • ↑

    Net result improved

    Net result +239.9k NOK → +308.9k NOK (net margin 55.2% → 28.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 325.0k NOK → 461.4k NOK (+42.0% YoY). Calculated

What deteriorated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.00× → 1.00× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 30.0k NOK → 34.1k NOK. Reported fact