Org.nr 985 426 732 2018 → 2019 Year-over-year analysis

ADRIEN MANN AGENTURER AS: årsregnskap 2019 vs 2018

Shrank 16% on revenue, slipped into loss

approved 2020-09-04; registry 2020-10-12; journal 2020 924300

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for ADRIEN MANN AGENTURER AS. Revenue 15.53m NOK → 13.08m NOK (-15.7%). Net result +542.3k NOK → -1.71m NOK. Equity 7.37m NOK → 14 NOK.

On the constructive side: cash rose. Pressures included: revenue fell; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for ADRIEN MANN AGENTURER AS.

Scorecard

Revenue
15.53m NOK 13.08m NOK
-15.7%
Operating result
n/m -1.60m NOK
—
Net result
+542.3k NOK -1.71m NOK
-415.8%
Equity
7.37m NOK 14 NOK
-100.0%
Cash
123.1k NOK 207.0k NOK
+68.1%
Total assets
4.75m NOK 3.66m NOK
-22.9%

What improved

  • ↑

    Cash rose

    Bank deposits 123.1k NOK → 207.0k NOK (+68.1% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 15.53m NOK to 13.08m NOK (-15.7% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 542.3k NOK profit to a loss of 1.71m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 7.37m NOK → 14 NOK (equity ratio 155.0% → 0.0%). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 6.05m NOK → 6.25m NOK (+3.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation