Org.nr 996 658 821 2013 → 2014 Year-over-year analysis

ADEPT CONCEPT AS: årsregnskap 2014 vs 2013

Shrank 11% on revenue, stronger earnings

approved 2015-08-31; registry 2015-10-06; journal 2015 915672

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for ADEPT CONCEPT AS. Revenue 9.24m NOK → 8.23m NOK (-11.0%). Net result +225.8k NOK → +1.05m NOK. Equity 1.41m NOK → 1.35m NOK.

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

Mixed year — gains and pressures both show up.

Scorecard

Revenue
9.24m NOK 8.23m NOK
-11.0%
Operating result
+125.3k NOK +1.43m NOK
+1044.4%
Net result
+225.8k NOK +1.05m NOK
+367.1%
Equity
1.41m NOK 1.35m NOK
-3.9%
Cash
825 NOK 3 411 NOK
+313.5%
Total assets
7.98m NOK 5.66m NOK
-29.1%

What improved

  • ↑

    Operating result improved

    Operating result +125.3k NOK → +1.43m NOK (op. margin 1.4% → 17.4%). Calculated

  • ↑

    Net result improved

    Net result +225.8k NOK → +1.05m NOK (net margin 2.4% → 12.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 825 NOK → 3 411 NOK (+313.5% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 9.24m NOK to 8.23m NOK (-11.0% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 1.41m NOK → 1.35m NOK (equity ratio 17.6% → 23.9%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.11× → 0.89× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated