Org.nr 913 850 513 2014 → 2015 Year-over-year analysis

ADORE AS: årsregnskap 2015 vs 2014

Grew 14% on revenue

approved 2016-07-13; registry 2016-08-30; journal 2016 880691

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for ADORE AS. Revenue 1.20m NOK → 1.37m NOK (+13.7%). Equity 368.5k NOK → 401.2k NOK.

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

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

Scorecard

Revenue
1.20m NOK 1.37m NOK
+13.7%
Operating result
n/m +51.7k NOK
—
Net result
-107.1k NOK n/m
—
Equity
368.5k NOK 401.2k NOK
+8.9%
Cash
202.2k NOK 144.3k NOK
-28.6%
Total assets
591.7k NOK 575.0k NOK
-2.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.20m NOK to 1.37m NOK (+13.7% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 368.5k NOK → 401.2k NOK (equity ratio 62.3% → 69.8%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 202.2k NOK → 144.3k NOK (-28.6% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1 576 NOK → 409.6k NOK (0% → 30% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 509.3k NOK → 548.2k NOK (+7.6% YoY). Calculated