Org.nr 889 032 782 2013 → 2014 Year-over-year analysis

ADVOKATFIRMAET NAVJORD AS: årsregnskap 2014 vs 2013

Grew 19% on revenue, slipped into loss

approved 2015-04-30; registry 2015-07-02; journal 2015 551979

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for ADVOKATFIRMAET NAVJORD AS. Revenue 949.9k NOK → 1.13m NOK (+19.5%). Net result +43.0k NOK → -28.4k NOK. Equity 120.9k NOK → 92.5k NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for ADVOKATFIRMAET NAVJORD AS.

Scorecard

Revenue
949.9k NOK 1.13m NOK
+19.5%
Operating result
+148.7k NOK +23.9k NOK
-83.9%
Net result
+43.0k NOK -28.4k NOK
-166.1%
Equity
120.9k NOK 92.5k NOK
-23.5%
Cash
6 256 NOK 13.4k NOK
+114.2%
Total assets
1.87m NOK 1.77m NOK
-5.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 949.9k NOK to 1.13m NOK (+19.5% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 6 256 NOK → 13.4k NOK (+114.2% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +148.7k NOK → +23.9k NOK (op. margin 15.7% → 2.1%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 43.0k NOK profit to a loss of 28.4k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 120.9k NOK → 92.5k NOK (equity ratio 6.5% → 5.2%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 5.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 457.2k NOK → 646.1k NOK (48% → 57% of revenue). Calculated