Org.nr 992 564 113 2018 → 2019 Year-over-year analysis

ADDOVATION AS: årsregnskap 2019 vs 2018

Grew 10% on revenue, weaker earnings

approved 2020-05-29; registry 2020-07-21; journal 2020 595906

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for ADDOVATION AS. Revenue 52.51m NOK → 57.74m NOK (+10.0%). Net result +8.98m NOK → +5.48m NOK. Equity 10.99m NOK → 16.47m NOK.

On the constructive side: revenue rose; operating result improved; equity strengthened. Pressures included: net result weakened.

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for ADDOVATION AS.

Scorecard

Revenue
52.51m NOK 57.74m NOK
+10.0%
Operating result
+733.2k NOK +7.19m NOK
+881.0%
Net result
+8.98m NOK +5.48m NOK
-39.0%
Equity
10.99m NOK 16.47m NOK
+49.9%
Cash
4.40m NOK 9.45m NOK
+114.5%
Total assets
26.34m NOK 31.21m NOK
+18.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 52.51m NOK to 57.74m NOK (+10.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +733.2k NOK → +7.19m NOK (op. margin 1.4% → 12.5%). Calculated

  • ↑

    Equity strengthened

    Book equity 10.99m NOK → 16.47m NOK (equity ratio 41.7% → 52.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 4.40m NOK → 9.45m NOK (+114.5% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +8.98m NOK → +5.48m NOK (net margin 17.1% → 9.5%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 24.69m NOK → 58.98m NOK (47% → 102% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 12.55m NOK → 13.81m NOK (+10.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 188.0k NOK → 2.11m NOK. Reported fact