Org.nr 916 650 051 2018 → 2019 Year-over-year analysis

ADVOKAT KJELL-ARNE MATHISEN AS: årsregnskap 2019 vs 2018

Shrank 14% on revenue, weaker earnings, cash halved-plus

approved 2020-05-29; registry 2020-06-02; journal 2020 420734

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for ADVOKAT KJELL-ARNE MATHISEN AS. Revenue 945.4k NOK → 811.6k NOK (-14.1%). Net result +53.6k NOK → +30.3k NOK. Equity -20.9k NOK → -51.2k NOK.

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

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for ADVOKAT KJELL-ARNE MATHISEN AS.

Scorecard

Revenue
945.4k NOK 811.6k NOK
-14.1%
Operating result
+47.2k NOK +29.7k NOK
-37.0%
Net result
+53.6k NOK +30.3k NOK
-43.4%
Equity
-20.9k NOK -51.2k NOK
-145.1%
Cash
96.6k NOK 1 904 NOK
-98.0%
Total assets
176.8k NOK 73.5k NOK
-58.4%

What improved

  • ↑

    Payroll decreased

    Salary cost 585.1k NOK → 463.7k NOK (62% → 57% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 945.4k NOK to 811.6k NOK (-14.1% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +47.2k NOK → +29.7k NOK (op. margin 5.0% → 3.7%). Calculated

  • ↓

    Net result weakened

    Net result +53.6k NOK → +30.3k NOK (net margin 5.7% → 3.7%). Calculated

  • ↓

    Equity eroded

    Book equity -20.9k NOK → -51.2k NOK (equity ratio -11.8% → -69.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 96.6k NOK → 1 904 NOK (-98.0% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -69.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 76.4k NOK → 53.5k NOK (-30.0% YoY). Calculated