Org.nr 946 827 185 2013 → 2014 Year-over-year analysis

AET - ARBEIDSMILJØ OG ENERGITEKNIKK AS: årsregnskap 2014 vs 2013

Grew 11% on revenue, slipped into loss, cash halved-plus

approved 2015-05-27; registry 2015-06-25; journal 2015 513741

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AET - ARBEIDSMILJØ OG ENERGITEKNIKK AS. Revenue 20.80m NOK → 22.99m NOK (+10.5%). Net result +348.9k NOK → -1.88m NOK. Equity 5.36m NOK → 3.49m NOK.

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

Also worth watching: sharp cash drawdown; cogs fell. All figures are taken from the published annual accounts for AET - ARBEIDSMILJØ OG ENERGITEKNIKK AS.

Scorecard

Revenue
20.80m NOK 22.99m NOK
+10.5%
Operating result
+495.9k NOK -2.38m NOK
-581.0%
Net result
+348.9k NOK -1.88m NOK
-638.0%
Equity
5.36m NOK 3.49m NOK
-35.0%
Cash
3.36m NOK 1.26m NOK
-62.4%
Total assets
10.31m NOK 7.72m NOK
-25.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 20.80m NOK to 22.99m NOK (+10.5% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +495.9k NOK → -2.38m NOK (op. margin 2.4% → -10.4%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 348.9k NOK profit to a loss of 1.88m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 5.36m NOK → 3.49m NOK (equity ratio 52.0% → 45.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 3.36m NOK → 1.26m NOK (-62.4% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (3.36m NOK → 1.26m NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 10.68m NOK → 10 NOK (-100.0% YoY). Calculated