Org.nr 997 855 809 2013 → 2014 Year-over-year analysis

ADAPTIVE MEDIA AS: årsregnskap 2014 vs 2013

Grew 23% on revenue

approved 2015-05-18; registry 2015-06-17; journal 2015 472154

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for ADAPTIVE MEDIA AS. Revenue 1.34m NOK → 1.64m NOK (+22.7%). Equity -18.2k NOK → 42.3k NOK.

On the constructive side: revenue rose; equity strengthened; payroll decreased. Pressures included: cash fell.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ADAPTIVE MEDIA AS.

Scorecard

Revenue
1.34m NOK 1.64m NOK
+22.7%
Operating result
-212.7k NOK n/m
—
Equity
-18.2k NOK 42.3k NOK
+331.9%
Cash
129.5k NOK 105.2k NOK
-18.7%
Total assets
379.3k NOK 493.5k NOK
+30.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.34m NOK to 1.64m NOK (+22.7% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity -18.2k NOK → 42.3k NOK (equity ratio -4.8% → 8.6%). Calculated

  • ↑

    Payroll decreased

    Salary cost 977.8k NOK → 783.6k NOK (73% → 48% of revenue). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 129.5k NOK → 105.2k NOK (-18.7% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 11.0k NOK → 75.0k NOK. Reported fact