Org.nr 820 259 122 2018 → 2019 Year-over-year analysis

ADVOKATFIRMAET RUSTAD OG BORG AS: årsregnskap 2019 vs 2018

Grew 109322% on revenue, cash halved-plus

approved 2020-05-29; registry 2020-06-02; journal 2020 421944

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for ADVOKATFIRMAET RUSTAD OG BORG AS. Revenue 4 572 NOK → 5.00m NOK (+109322.2%). Equity 6.30m NOK → 300.0k NOK.

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

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

Scorecard

Revenue
4 572 NOK 5.00m NOK
+109322.2%
Operating result
-723 NOK -4 945 NOK
-584.0%
Net result
n/m +377 NOK
—
Equity
6.30m NOK 300.0k NOK
-95.2%
Cash
828.3k NOK 311.5k NOK
-62.4%
Total assets
2.56m NOK 3.38m NOK
+32.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4 572 NOK to 5.00m NOK (+109322.2% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -723 NOK → -4 945 NOK (op. margin -15.8% → -0.1%). Calculated

  • ↓

    Equity eroded

    Book equity 6.30m NOK → 300.0k NOK (equity ratio 246.1% → 8.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 828.3k NOK → 311.5k NOK (-62.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 3 631 NOK → 4.08m NOK (79% → 81% of revenue). Calculated