Org.nr 983 361 161 2018 → 2019 Year-over-year analysis

ADVANCED MACHINE COMPANY AS: årsregnskap 2019 vs 2018

Grew 16% on revenue, stronger earnings

approved 2020-04-04; registry 2020-05-11; journal 2020 342758

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for ADVANCED MACHINE COMPANY AS. Revenue 26.79m NOK → 31.00m NOK (+15.7%). Net result +506.3k NOK → +670.4k NOK. Equity 2.19m NOK → 6.61m NOK.

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

Also worth watching: payroll increased; cogs fell; book investments changed. All figures are taken from the published annual accounts for ADVANCED MACHINE COMPANY AS.

Scorecard

Revenue
26.79m NOK 31.00m NOK
+15.7%
Operating result
+530.0k NOK +210.3k NOK
-60.3%
Net result
+506.3k NOK +670.4k NOK
+32.4%
Equity
2.19m NOK 6.61m NOK
+202.1%
Cash
13.69m NOK 17.72m NOK
+29.5%
Total assets
17.58m NOK 22.99m NOK
+30.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 26.79m NOK to 31.00m NOK (+15.7% YoY). Calculated

  • ↑

    Net result improved

    Net result +506.3k NOK → +670.4k NOK (net margin 1.9% → 2.2%). Calculated

  • ↑

    Equity strengthened

    Book equity 2.19m NOK → 6.61m NOK (equity ratio 12.4% → 28.7%). Calculated

  • ↑

    Cash rose

    Bank deposits 13.69m NOK → 17.72m NOK (+29.5% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +530.0k NOK → +210.3k NOK (op. margin 2.0% → 0.7%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 6.38m NOK → 7.89m NOK (24% → 25% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 17.04m NOK → 12.93m NOK (-24.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 74.5k NOK → 10.2k NOK. Reported fact