Org.nr 980 093 344 2018 → 2019 Year-over-year analysis

AE FROGNER AS: årsregnskap 2019 vs 2018

Grew 6% on revenue, weaker earnings

approved 2020-04-17; registry 2020-06-30; journal 2020 515205

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AE FROGNER AS. Revenue 79.5k NOK → 84.2k NOK (+5.9%). Net result -37.7k NOK → -62.7k NOK. Equity 756.5k NOK → 693.8k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for AE FROGNER AS.

Scorecard

Revenue
79.5k NOK 84.2k NOK
+5.9%
Operating result
n/m -87.2k NOK
—
Net result
-37.7k NOK -62.7k NOK
-66.1%
Equity
756.5k NOK 693.8k NOK
-8.3%
Cash
601.8k NOK 539.3k NOK
-10.4%
Total assets
1.09m NOK 958.5k NOK
-12.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 79.5k NOK to 84.2k NOK (+5.9% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result -37.7k NOK → -62.7k NOK (net margin -47.5% → -74.4%). Calculated

  • ↓

    Equity eroded

    Book equity 756.5k NOK → 693.8k NOK (equity ratio 69.4% → 72.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 601.8k NOK → 539.3k NOK (-10.4% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2 465 NOK → 39.7k NOK (3% → 47% of revenue). Calculated