Org.nr 989 245 406 2013 → 2014 Year-over-year analysis

AE INVESTMENTS AS: årsregnskap 2014 vs 2013

Grew 26% on revenue, stronger earnings

approved 2015-03-26; registry 2015-04-13; journal 2015 346009

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AE INVESTMENTS AS. Revenue 71.98m NOK → 90.94m NOK (+26.3%). Net result +1.62m NOK → +2.64m NOK. Equity 9.61m NOK → 9.25m NOK.

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

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for AE INVESTMENTS AS.

Scorecard

Revenue
71.98m NOK 90.94m NOK
+26.3%
Operating result
-11.2k NOK +5.31m NOK
+47329.1%
Net result
+1.62m NOK +2.64m NOK
+63.1%
Equity
9.61m NOK 9.25m NOK
-3.7%
Cash
3.10m NOK 3.15m NOK
+1.8%
Total assets
10.66m NOK 11.15m NOK
+4.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 71.98m NOK to 90.94m NOK (+26.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -11.2k NOK → +5.31m NOK (op. margin -0.0% → 5.8%). Calculated

  • ↑

    Net result improved

    Net result +1.62m NOK → +2.64m NOK (net margin 2.3% → 2.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 3.10m NOK → 3.15m NOK (+1.8% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 9.61m NOK → 9.25m NOK (equity ratio 90.1% → 82.9%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 33.89m NOK → 41.50m NOK (47% → 46% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 23.10m NOK → 32.77m NOK (+41.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 5.90m NOK → 5.25m NOK. Reported fact