Org.nr 914 568 544 2018 → 2019 Year-over-year analysis

AEROTEC MANAGEMENT AS: årsregnskap 2019 vs 2018

Grew 26% on revenue, slipped into loss

approved 2020-03-24; registry 2020-03-28; journal 2020 262955

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AEROTEC MANAGEMENT AS. Revenue 655.5k NOK → 824.0k NOK (+25.7%). Net result +30.8k NOK → -33.7k NOK. Equity 115.9k NOK → 82.2k NOK.

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

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

Scorecard

Revenue
655.5k NOK 824.0k NOK
+25.7%
Operating result
+40.0k NOK -43.3k NOK
-208.1%
Net result
+30.8k NOK -33.7k NOK
-209.2%
Equity
115.9k NOK 82.2k NOK
-29.0%
Cash
307.7k NOK 401.1k NOK
+30.4%
Total assets
359.4k NOK 427.5k NOK
+18.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 655.5k NOK to 824.0k NOK (+25.7% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 307.7k NOK → 401.1k NOK (+30.4% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +40.0k NOK → -43.3k NOK (op. margin 6.1% → -5.3%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 30.8k NOK profit to a loss of 33.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 115.9k NOK → 82.2k NOK (equity ratio 32.3% → 19.2%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 368.9k NOK → 698.0k NOK (56% → 85% of revenue). Calculated