Org.nr 967 070 246 2013 → 2014 Year-over-year analysis

ADMINS AS: årsregnskap 2014 vs 2013

A steady year on the published lines

approved 2015-01-30; registry 2015-02-02; journal 2015 303330

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for ADMINS AS. Revenue 3.66m NOK → 3.57m NOK (-2.6%). Net result +172.6k NOK → +174.4k NOK. Equity 218.9k NOK → 219.3k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; cash fell.

Net tougher year on the published lines.

Scorecard

Revenue
3.66m NOK 3.57m NOK
-2.6%
Operating result
+234.8k NOK +227.2k NOK
-3.3%
Net result
+172.6k NOK +174.4k NOK
+1.0%
Equity
218.9k NOK 219.3k NOK
+0.2%
Cash
815.7k NOK 759.6k NOK
-6.9%
Total assets
1.22m NOK 1.05m NOK
-13.3%

What improved

  • ↑

    Payroll decreased

    Salary cost 2.31m NOK → 2.19m NOK (63% → 61% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.66m NOK to 3.57m NOK (-2.6% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +234.8k NOK → +227.2k NOK (op. margin 6.4% → 6.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 815.7k NOK → 759.6k NOK (-6.9% YoY). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 942.5k NOK → 950.9k NOK (+0.9% YoY). Calculated